5.054
Revenue$B
4.490
4.684
5.028
5.251
5.648
5.942
6.320
6.709
7.066
7.490
5.585
5.81%
5.86%
12
18.50
Revenue growth%
27.33
27.51
27.83
25.19
27.00
24.17
22.36
20.74
19.56
22.25
15.98
22.25
24.68
64
12.04
Gross margin%
14.23
13.92
15.58
16.55
19.35
18.27
16.65
15.88
14.81
12.96
22.44
15.88
15.73
75
17.12
Operating margin%
17.11
16.43
18.79
20.70
18.49
21.23
19.93
17.43
18.61
17.08
9.36
18.61
18.55
69
17.73
Net margin%
10.63
11.90
14.81
16.47
15.46
13.52
14.25
15.32
17.23
19.84
18.86
15.32
15.07
14
13.70
P/E ratio (avg)x
29.84
31.85
35.03
34.56
37.95
40.26
37.52
42.98
48.02
45.59
7.892
42.98
37.74
63
9.559
EV/EBITx
11.25
12.32
11.76
12.19
13.46
14.55
13.22
14.17
13.33
13.94
23.85
13.94
13.27
92
22.74
FCF yield (avg)%
5.23
3.67
3.93
1.81
4.69
6.16
5.94
6.67
6.72
8.99
15.66
6.67
5.59
70
19.33
FCF margin%
2.63
0.62
3.15
5.97
6.50
7.76
8.74
11.48
12.61
13.95
9.58
11.48
7.13
53
0.314
FCF / Net incomex
1.460
1.497
1.758
1.745
1.965
2.034
1.965
2.020
2.303
2.591
1.067
2.034
1.965
55
24.43
ROIC%
18.83
17.21
17.51
15.46
16.67
16.79
15.66
12.81
12.79
10.74
27.31
12.81
16.17
18
14.54
Return on equity%
18.55
21.15
19.59
21.39
22.07
22.09
20.75
20.45
22.11
22.61
18.44
22.09
21.27
10
27.34
Return on assets%
28.37
27.68
29.72
29.01
29.88
27.02
25.24
23.49
21.26
22.79
16.15
23.49
27.35
95
4.84
EPS$
1.94
1.71
1.72
1.63
1.64
1.64
1.79
1.98
1.78
1.69
5.27
0.61%
(1.97%)
—
11.40
EPS growth%
27.23
29.06
29.04
27.60
29.69
27.62
29.28
31.44
28.76
28.20
7.52
28.76
28.90
77
6.99
Bookvalue per sh$
1.82
1.88
1.98
2.26
2.50
2.65
2.71
3.02
3.37
3.81
6.82
8.78%
8.66%
—
4.31
FCF per share$
7.20
7.75
7.95
8.51
8.97
9.52
10.54
10.40
11.98
12.46
5.12
6.79%
7.17%
—
6.87
Dividend per sh$
4.68
4.96
5.06
5.22
5.02
4.98
5.51
6.17
6.71
6.96
3.21
6.77%
3.14%
—
26.57
Div yield (avg)%
27.92
28.49
28.80
31.50
31.02
33.58
35.55
37.29
37.56
35.12
12.94
35.55
32.54
73
14.46
Payout ratio%
23.00
23.92
24.35
22.94
23.14
25.53
22.98
24.83
23.77
21.78
15.06
23.77
23.46
58
157.5
Shares (diluted)M
165.4
146.8
132.6
126.1
108.1
105.0
108.1
115.9
99.06
90.12
154.3
(3.58%)
(5.34%)
91
18.27
Buyback yield%
14.23
17.22
16.48
14.96
17.57
15.29
13.52
13.65
14.45
16.30
27.17
14.45
15.12
67
1.787
D/E ratiox
0.471
0.406
0.418
0.408
0.403
0.361
0.379
0.331
0.313
0.304
1.113
0.331
0.391
83
3.791
Enterprise value$B
1.338
1.153
1.036
1.080
0.937
0.899
0.880
0.833
0.705
0.674
5.573
(6.37%)
(6.01%)
14
3.720
LT debt$B
3.706
3.401
3.456
3.028
2.974
3.007
3.050
2.989
3.075
3.273
3.579
1.94%
(2.59%)
61
Revenue
$7.490B
5.86%
1.00×
Cost of revenue
$4.373B
5.76%
0.99×
Operating expenses
$1.173B
6.10%
1.02×
Goodwill & intangibles
15.86%