0.942
Revenue$B
5.519
5.677
6.006
6.334
6.557
6.865
7.074
7.533
7.726
8.206
1.049
4.59%
4.67%
6
12.39
Revenue growth%
21.96
23.77
23.22
22.58
22.97
20.46
21.27
24.01
22.05
21.44
15.94
21.44
22.32
31
10.27
Gross margin%
27.29
25.47
26.53
27.45
28.65
28.57
28.20
29.72
30.21
30.52
19.51
29.72
28.39
66
27.16
Operating margin%
8.55
8.67
9.13
10.95
13.83
14.91
17.24
18.46
19.30
21.48
22.32
18.46
14.37
48
17.11
Net margin%
5.79
3.18
2.30
3.08
0.86
3.09
4.76
4.06
5.63
2.77
12.60
4.06
3.14
28
23.85
P/E ratio (avg)x
7.461
6.679
6.902
6.192
6.647
7.376
7.633
8.217
7.935
8.209
27.76
7.935
7.418
17
26.30
EV/EBITx
24.21
25.23
23.92
26.08
25.83
29.38
30.89
31.72
34.74
36.14
15.81
31.72
27.73
10
14.44
FCF yield (avg)%
25.96
27.67
28.04
26.45
23.96
21.92
23.46
24.77
25.28
23.48
15.63
23.48
25.03
68
17.66
FCF margin%
27.25
28.98
28.38
26.34
29.09
30.71
28.87
30.85
27.89
25.24
15.81
28.87
28.63
47
1.334
FCF / Net incomex
0.389
0.390
0.416
0.424
0.440
0.384
0.329
0.346
0.348
0.342
1.699
0.346
0.387
31
24.80
ROIC%
23.61
25.07
27.57
30.37
27.40
28.24
30.32
31.58
33.03
35.68
15.34
31.58
29.28
89
13.20
Return on equity%
25.68
24.14
26.11
26.63
27.03
26.40
23.97
26.74
26.21
28.98
25.71
26.40
26.30
51
10.43
Return on assets%
20.16
19.45
18.01
19.69
18.61
16.97
18.82
18.89
17.82
17.34
27.59
17.82
18.71
26
3.12
EPS$
4.59
4.36
4.44
4.17
3.95
3.51
3.26
3.21
3.26
3.07
3.47
(4.89%)
(4.61%)
—
24.87
EPS growth%
18.48
18.20
19.13
20.95
22.80
20.01
19.31
18.23
18.22
16.62
19.39
18.23
18.80
68
4.89
Bookvalue per sh$
2.22
2.10
2.23
2.48
2.44
2.77
2.54
2.66
2.48
2.53
2.70
0.70%
1.08%
—
2.59
FCF per share$
4.58
4.52
4.44
4.87
5.49
6.08
6.25
6.78
7.26
6.89
3.83
4.66%
4.85%
—
1.32
Dividend per sh$
3.84
4.12
4.23
4.86
5.55
5.59
5.78
5.89
6.57
6.22
0.96
2.31%
5.39%
—
2.09
Div yield (avg)%
18.24
19.12
19.81
21.42
22.77
23.86
25.20
24.16
22.32
19.46
21.68
23.86
21.87
62
24.49
Payout ratio%
4.34
2.48
4.93
2.75
3.67
2.20
0.73
0.40
0.45
2.89
17.00
0.73
2.62
17
122.6
Shares (diluted)M
137.2
141.7
153.4
175.2
210.1
246.9
242.3
289.4
319.4
316.6
123.1
8.54%
10.31%
54
12.34
Buyback yield%
15.89
16.68
16.71
17.61
17.97
16.78
18.83
17.11
14.28
16.23
23.62
16.78
16.75
59
1.360
D/E ratiox
0.263
0.297
0.304
0.297
0.312
0.344
0.324
0.313
0.330
0.317
0.149
0.324
0.313
11
0.892
Enterprise value$B
1.353
1.365
1.285
1.186
1.114
1.010
1.026
0.961
0.848
0.886
5.719
(4.48%)
(4.60%)
62
2.914
LT debt$B
4.508
4.511
5.225
5.891
5.891
5.703
5.603
5.982
6.115
6.279
2.549
1.29%
2.83%
7
Revenue
$8.206B
4.67%
1.00×
Cost of revenue
$5.369B
4.89%
1.02×
Operating expenses
$1.092B
4.75%
1.01×
Goodwill & intangibles
17.06%