2.091
Revenue$B
2.811
2.942
3.000
3.093
3.245
3.291
3.452
3.555
3.643
3.787
2.337
3.14%
3.19%
48
2.53
Revenue growth%
18.82
17.13
16.50
15.01
14.23
15.01
12.69
14.22
11.25
12.09
16.59
12.69
14.62
89
17.91
Gross margin%
22.61
25.13
27.36
27.36
26.12
24.24
21.38
19.39
21.94
20.23
26.42
21.38
23.43
87
9.12
Operating margin%
31.27
32.27
33.42
34.70
32.90
30.19
28.88
27.98
24.98
24.38
7.28
27.98
30.73
74
25.47
Net margin%
9.36
11.10
11.50
9.00
10.07
10.37
10.62
11.08
12.01
13.99
16.48
11.08
10.85
49
13.61
P/E ratio (avg)x
7.480
7.895
7.332
6.353
6.079
6.545
6.295
5.387
5.292
5.238
13.93
5.387
6.324
90
9.896
EV/EBITx
15.28
13.33
14.36
13.72
14.77
14.51
13.58
13.40
12.82
12.30
36.30
13.40
13.65
69
3.63
FCF yield (avg)%
6.12
6.36
5.77
6.54
8.67
10.93
11.46
12.91
11.81
10.74
29.18
11.46
9.71
25
25.34
FCF margin%
24.27
25.76
25.03
22.55
24.75
25.33
23.93
24.75
22.59
23.06
23.52
23.93
24.51
21
1.031
FCF / Net incomex
1.102
0.979
0.899
0.801
0.764
0.825
0.855
0.935
0.839
0.908
0.145
0.855
0.877
83
3.86
ROIC%
17.91
15.31
17.48
16.19
13.94
13.48
15.11
17.17
16.39
14.45
14.84
15.11
15.75
13
5.56
Return on equity%
17.13
17.42
15.98
15.20
14.41
13.21
10.87
11.78
12.54
9.59
22.88
11.78
13.81
76
18.15
Return on assets%
11.64
10.37
7.73
4.97
5.50
2.87
3.36
2.98
3.56
4.90
26.51
3.36
4.93
46
26.69
EPS$
23.22
23.34
23.46
26.59
27.38
31.36
33.68
34.66
35.67
38.40
29.26
7.00%
5.29%
—
27.64
EPS growth%
0.60
2.67
1.42
4.31
7.07
6.81
6.37
6.87
3.94
5.99
16.20
6.37
5.15
84
27.87
Bookvalue per sh$
10.66
9.78
10.35
10.01
11.00
10.60
10.93
12.43
11.93
12.71
18.12
2.93%
2.90%
—
27.34
FCF per share$
21.73
23.52
24.10
28.49
32.96
34.54
35.29
35.12
37.43
43.83
16.65
5.86%
7.56%
—
33.64
Dividend per sh$
26.59
28.01
32.29
38.90
45.69
53.08
58.60
57.42
65.65
72.16
24.22
9.57%
10.36%
—
16.90
Div yield (avg)%
15.53
17.98
20.49
17.56
15.29
14.27
14.64
17.63
14.87
13.78
3.60
14.64
15.41
23
12.10
Payout ratio%
22.16
22.42
19.45
18.22
20.93
21.00
18.65
18.61
15.92
13.86
10.13
18.61
19.05
50
30.07
Shares (diluted)M
24.02
22.02
19.86
20.87
21.02
22.24
20.57
17.97
18.67
17.54
29.90
(3.55%)
(4.37%)
62
18.15
Buyback yield%
22.61
23.42
22.89
23.70
25.82
22.89
20.97
22.52
22.41
22.23
11.98
22.41
22.75
77
0.182
D/E ratiox
0.991
0.917
0.840
0.808
0.732
0.701
0.621
0.553
0.494
0.485
0.188
0.553
0.716
76
2.728
Enterprise value$B
2.486
2.493
2.303
2.250
2.170
1.922
1.670
1.654
1.721
1.768
0.925
(4.01%)
(4.15%)
72
4.733
LT debt$B
3.087
3.574
4.156
4.494
5.298
5.577
6.148
7.307
7.465
8.320
2.713
9.44%
11.56%
62
Revenue
$3.787B
3.19%
1.00×
Cost of revenue
$2.155B
2.84%
0.97×
Operating expenses
$738.3M
4.00%
1.08×
Goodwill & intangibles
15.74%