1.021
Revenue$B
3.059
3.011
3.001
2.942
2.959
2.958
2.914
2.972
2.914
2.930
1.056
(0.20%)
(0.39%)
31
12.41
Revenue growth%
13.74
12.97
12.13
12.13
10.67
11.58
12.20
15.17
17.79
17.69
28.10
15.17
12.58
66
25.62
Gross margin%
25.01
26.49
23.62
23.59
21.48
20.08
20.73
19.68
18.30
15.81
8.33
19.68
21.10
14
21.73
Operating margin%
2.43
5.35
3.26
5.36
3.48
2.36
4.17
3.60
3.79
2.84
29.69
3.60
3.54
17
3.71
Net margin%
13.83
12.29
10.78
10.60
13.07
10.96
8.46
11.28
10.50
12.15
14.21
10.96
11.12
81
34.43
P/E ratio (avg)x
24.32
22.18
23.76
26.21
28.02
30.70
28.52
27.03
26.35
26.44
17.29
27.03
26.40
62
11.23
EV/EBITx
22.30
23.90
23.73
23.69
20.49
22.12
20.88
18.15
17.79
18.11
24.17
18.15
21.50
44
24.42
FCF yield (avg)%
14.28
12.46
11.58
10.11
12.89
14.86
14.13
11.43
9.61
10.44
29.29
11.43
12.02
20
26.74
FCF margin%
15.45
14.13
12.74
15.60
13.08
10.32
11.04
12.25
12.93
13.86
15.93
12.25
13.00
59
1.407
FCF / Net incomex
0.659
0.609
0.633
0.701
0.625
0.591
0.551
0.600
0.574
0.547
0.614
0.574
0.604
69
12.61
ROIC%
15.27
15.29
12.61
11.02
13.30
11.74
13.06
12.68
15.55
17.26
11.19
13.06
13.18
39
23.26
Return on equity%
17.60
17.09
19.71
16.92
19.58
22.09
23.97
26.85
27.31
27.95
23.95
26.85
20.90
65
8.73
Return on assets%
24.44
24.89
23.98
24.72
24.75
22.26
23.15
20.16
20.76
20.82
28.52
20.82
23.57
35
6.49
EPS$
4.33
4.64
4.70
4.74
4.34
4.21
4.16
4.27
3.99
3.79
7.12
(2.66%)
(0.97%)
—
26.00
EPS growth%
7.57
10.51
12.84
10.02
9.16
10.35
7.54
10.09
8.11
8.16
18.10
8.16
9.59
7
3.90
Bookvalue per sh$
3.72
3.60
3.57
3.27
3.49
3.63
3.87
3.89
3.46
3.00
7.78
(2.96%)
(3.26%)
—
7.81
FCF per share$
7.79
8.48
8.83
8.65
9.28
10.59
10.20
11.74
12.81
12.45
2.32
6.04%
4.79%
—
9.12
Dividend per sh$
5.27
5.98
6.39
6.70
7.41
8.15
9.49
9.68
10.78
10.79
5.45
7.81%
7.33%
—
14.88
Div yield (avg)%
2.56
3.07
1.51
0.40
0.40
0.40
1.33
1.59
0.67
0.40
4.91
0.67
1.00
91
11.72
Payout ratio%
18.74
16.37
16.75
16.97
17.40
18.11
15.12
17.74
19.68
17.14
9.33
17.74
17.27
19
40.36
Shares (diluted)M
41.54
45.37
48.05
53.44
62.43
73.39
71.63
84.57
91.78
96.12
40.18
9.02%
9.50%
35
29.71
Buyback yield%
16.28
15.05
13.75
15.24
12.62
13.06
11.32
13.13
14.89
16.16
12.95
13.13
14.32
91
0.624
D/E ratiox
0.373
0.347
0.341
0.306
0.297
0.308
0.310
0.343
0.323
0.292
1.058
0.310
0.317
19
0.319
Enterprise value$B
0.199
0.207
0.236
0.216
0.207
0.204
0.201
0.201
0.224
0.250
2.392
3.93%
1.49%
6
1.695
LT debt$B
0.678
0.679
0.677
0.673
0.775
0.842
0.906
1.000
1.024
1.023
0.849
5.71%
3.99%
41
Revenue
$2.930B
(0.39%)
1.00×
Cost of revenue
$1.921B
(0.65%)
0.97×
Operating expenses
$473.2M
0.02%
1.04×
Goodwill & intangibles
15.89%
Property and equipment
15.35%