808.0
Revenue$B
461.1
478.2
491.4
520.8
548.6
569.2
591.6
622.0
640.1
676.6
878.2
4.28%
4.52%
30
15.12
Revenue growth%
10.69
10.99
12.19
11.25
13.64
15.29
17.36
16.64
13.65
13.22
22.32
15.29
13.43
49
8.32
Gross margin%
23.26
20.87
18.55
15.83
15.03
15.09
17.28
17.15
15.01
13.57
5.14
15.09
16.49
13
23.10
Operating margin%
30.74
32.02
34.17
31.76
30.86
30.93
33.79
34.37
32.25
35.04
28.22
33.79
32.14
34
6.11
Net margin%
5.77
3.53
3.23
1.96
2.83
3.03
0.52
1.24
2.86
4.09
4.62
2.86
2.95
91
24.11
P/E ratio (avg)x
14.90
15.44
16.34
15.60
16.15
16.02
15.58
14.63
15.24
16.75
22.35
15.58
15.59
14
16.18
EV/EBITx
34.84
34.74
39.49
47.71
51.12
53.27
63.21
66.33
70.58
74.84
13.76
66.33
52.19
50
5.02
FCF yield (avg)%
24.41
26.67
24.44
22.16
24.46
22.11
20.00
20.56
18.33
16.30
9.37
20.00
22.13
47
5.63
FCF margin%
14.54
13.74
15.40
18.19
20.20
21.27
21.58
21.43
23.90
25.87
26.69
21.58
20.74
62
1.615
FCF / Net incomex
2.032
2.101
2.502
2.600
2.904
2.897
2.966
3.106
3.039
3.518
1.329
3.039
2.900
37
5.52
ROIC%
20.95
18.39
20.64
17.89
17.43
17.57
19.97
21.60
22.98
24.92
2.65
21.60
20.30
71
10.63
Return on equity%
7.80
9.52
7.90
6.59
6.40
8.51
6.09
5.77
6.00
3.73
14.83
6.00
6.50
59
17.75
Return on assets%
29.41
28.81
29.66
29.22
27.50
30.19
32.32
32.51
30.28
29.33
7.78
30.28
29.54
45
38.79
EPS$
33.11
36.33
31.72
33.21
30.41
29.42
30.44
32.06
31.75
29.85
40.31
(0.37%)
(1.92%)
—
15.17
EPS growth%
17.54
16.30
17.16
14.65
15.46
14.37
15.13
12.71
11.31
12.63
3.15
12.71
14.89
7
16.71
Bookvalue per sh$
16.52
19.11
20.98
20.48
21.67
25.40
26.56
29.56
30.60
32.64
35.42
8.54%
8.26%
—
22.26
FCF per share$
38.00
40.55
41.17
37.08
33.17
28.61
29.90
26.02
22.53
20.01
30.61
(9.61%)
(6.06%)
—
11.68
Dividend per sh$
50.47
53.94
53.36
51.16
51.00
53.71
48.89
42.71
40.54
35.21
29.10
(7.14%)
(2.94%)
—
27.49
Div yield (avg)%
9.39
8.80
10.63
12.93
13.22
13.82
13.71
10.83
11.15
8.15
16.79
11.15
10.99
90
17.71
Payout ratio%
19.26
18.40
20.60
21.58
22.97
23.69
24.24
25.35
27.34
27.59
22.73
25.35
23.33
62
6.883
Shares (diluted)B
11.22
13.05
14.74
14.52
13.92
16.30
16.20
16.09
17.01
16.33
6.979
3.24%
3.85%
44
17.64
Buyback yield%
30.21
30.86
32.54
30.54
28.33
27.17
28.94
31.46
28.53
29.22
25.43
28.94
29.71
62
1.432
D/E ratiox
1.791
1.929
1.994
1.838
2.004
1.925
1.775
1.634
1.593
1.732
0.919
1.732
1.814
80
868.2
Enterprise value$B
336.4
326.1
363.9
341.7
320.3
304.7
331.1
306.0
322.7
314.9
105.6
(0.34%)
(0.74%)
81
299.9
LT debt$B
101.3
91.05
94.03
92.49
78.37
73.55
75.49
80.73
68.30
59.93
372.7
(5.22%)
(6.50%)
64
Revenue
$676.6B
4.52%
1.00×
Cost of revenue
$473.6B
4.59%
1.01×
Operating expenses
$121.8B
4.31%
0.98×