1.807
Revenue$B
2.202
2.236
2.332
2.451
2.569
2.686
2.831
2.849
2.997
3.148
2.002
4.14%
3.83%
46
4.41
Revenue growth%
5.65
4.46
6.75
6.29
9.16
7.49
10.45
8.31
5.53
3.47
13.84
7.49
6.52
88
27.32
Gross margin%
12.73
13.87
15.61
16.36
18.82
20.89
21.26
19.50
20.82
18.35
21.03
20.82
18.59
57
20.86
Operating margin%
13.39
12.38
15.15
15.83
14.38
16.72
15.56
15.01
15.96
18.81
6.72
15.96
15.36
48
21.66
Net margin%
6.61
5.26
6.28
8.03
9.53
12.21
12.18
10.00
11.94
10.34
13.31
11.94
9.77
15
26.72
P/E ratio (avg)x
24.32
24.25
24.64
22.64
24.47
23.04
21.69
21.35
20.20
18.95
27.56
21.35
22.84
73
24.73
EV/EBITx
7.745
7.505
6.772
6.544
7.380
8.130
9.164
9.717
9.145
10.15
33.96
9.164
7.937
89
25.15
FCF yield (avg)%
20.54
22.64
23.63
25.74
24.50
21.80
22.53
20.02
17.36
19.80
25.85
20.02
22.16
91
24.33
FCF margin%
24.25
26.66
24.57
27.50
29.91
29.69
30.42
29.95
27.15
26.12
24.88
29.69
27.33
52
0.876
FCF / Net incomex
1.029
1.023
1.029
1.054
0.943
0.948
1.042
1.011
0.943
0.969
0.762
0.969
1.017
81
22.91
ROIC%
23.20
25.76
27.71
24.85
22.19
22.24
20.39
18.94
20.11
22.35
21.27
20.39
22.30
32
4.03
Return on equity%
30.53
33.51
34.81
36.06
36.46
35.89
33.17
34.19
33.97
35.82
20.43
34.19
34.50
71
5.56
Return on assets%
21.03
21.64
20.47
18.54
18.88
16.01
18.79
20.83
19.24
19.63
2.44
19.24
19.44
54
1.85
EPS$
3.25
3.34
3.33
2.98
2.62
2.90
2.85
2.82
2.93
3.12
2.01
3.60%
(0.49%)
—
4.95
EPS growth%
17.71
18.23
15.90
16.47
18.52
21.51
20.09
21.49
18.63
21.61
26.85
21.49
18.57
54
1.21
Bookvalue per sh$
4.93
5.47
6.10
6.84
7.30
8.07
7.84
7.63
8.58
8.89
0.93
4.03%
7.02%
—
3.67
FCF per share$
4.94
5.24
5.80
6.83
6.99
7.70
8.69
8.52
9.16
9.93
4.02
7.27%
8.11%
—
5.64
Dividend per sh$
1.70
1.87
1.75
1.64
1.57
1.54
1.45
1.59
1.57
1.65
4.34
0.94%
0.48%
—
2.08
Div yield (avg)%
4.69
3.41
4.69
2.19
3.93
6.21
7.99
10.89
13.00
12.66
25.14
10.89
5.45
70
5.57
Payout ratio%
30.05
28.92
26.26
26.90
27.10
24.43
26.30
27.43
26.57
28.80
18.85
26.57
27.00
66
26.42
Shares (diluted)M
24.26
26.49
26.57
24.02
25.92
23.74
23.30
23.31
26.07
23.04
26.42
(2.33%)
(1.37%)
32
12.79
Buyback yield%
29.76
29.00
31.36
33.76
32.97
35.74
38.32
40.74
43.43
44.25
17.90
40.74
34.75
24
1.210
D/E ratiox
0.846
0.909
0.858
0.912
0.935
1.016
1.150
1.100
1.242
1.467
1.670
1.150
0.975
46
2.157
Enterprise value$B
2.120
2.013
2.363
2.621
3.006
3.533
3.663
4.124
4.538
4.919
2.388
10.35%
8.90%
81
0.112
LT debt$B
1.919
1.922
2.037
1.961
1.875
1.913
1.959
1.878
1.801
1.728
1.648
(1.62%)
(1.76%)
33
Revenue
$3.148B
3.83%
1.00×
Cost of revenue
$1.420B
3.37%
0.96×
Operating expenses
$656.5M
4.14%
1.03×