1.201
Revenue$B
1.869
1.904
1.878
1.887
1.941
1.928
1.977
2.004
2.034
2.014
1.256
0.74%
0.76%
78
2.94
Revenue growth%
12.07
14.13
15.21
14.57
13.14
15.51
13.05
12.61
12.67
15.15
24.01
13.05
13.63
74
10.60
Gross margin%
23.91
21.84
19.27
17.78
18.52
18.49
21.08
23.54
22.70
23.17
27.90
22.70
21.46
27
27.81
Operating margin%
11.70
9.88
9.82
11.89
10.50
11.05
10.95
13.08
15.15
14.43
12.15
13.08
11.38
70
7.60
Net margin%
12.16
10.72
8.82
6.02
6.48
4.88
5.67
5.15
3.72
3.03
25.34
4.88
5.84
88
13.72
P/E ratio (avg)x
38.22
35.29
36.58
34.27
34.18
38.13
37.69
41.32
38.43
41.18
24.63
38.43
37.91
13
20.17
EV/EBITx
36.75
38.10
37.49
38.29
41.35
43.59
47.62
52.97
55.28
55.82
14.88
52.97
42.47
37
9.15
FCF yield (avg)%
28.29
26.76
26.07
27.65
25.66
24.62
26.48
25.72
25.62
23.32
19.55
25.62
25.90
73
6.40
FCF margin%
23.91
24.96
22.73
23.34
22.81
25.62
23.29
23.46
20.86
22.01
11.07
23.29
23.32
49
1.663
FCF / Net incomex
1.025
1.103
1.008
1.100
1.192
1.095
1.185
1.139
1.258
1.173
1.751
1.173
1.121
56
23.27
ROIC%
23.54
25.72
28.35
30.61
28.40
25.95
25.82
27.07
24.78
22.46
8.80
25.82
25.88
53
26.69
Return on equity%
13.94
15.01
15.23
12.41
12.41
13.58
14.22
16.95
18.45
21.17
2.96
16.95
14.62
27
17.99
Return on assets%
18.71
19.03
21.78
21.81
22.63
20.46
21.45
21.14
18.37
21.12
29.81
21.12
21.13
24
3.82
EPS$
5.90
6.36
7.35
7.87
8.39
8.98
9.84
9.55
9.90
10.53
3.96
4.65%
6.07%
—
24.96
EPS growth%
19.71
22.00
24.47
26.91
27.78
26.61
25.05
26.25
23.67
25.10
9.29
25.10
25.07
63
6.23
Bookvalue per sh$
7.24
6.85
6.13
6.24
6.16
6.01
5.66
5.50
5.57
5.28
2.97
(3.04%)
(2.65%)
—
3.73
FCF per share$
2.66
2.44
2.56
2.65
2.89
2.63
2.35
2.32
2.37
2.05
6.07
(6.63%)
(3.23%)
—
2.83
Dividend per sh$
8.84
9.64
9.35
9.00
9.15
9.84
9.60
10.60
12.56
12.77
5.23
6.89%
5.20%
—
2.11
Div yield (avg)%
12.94
13.58
12.64
11.89
14.86
14.68
14.19
15.20
12.39
12.04
16.89
14.19
13.26
65
7.41
Payout ratio%
17.88
19.11
21.78
20.47
23.04
22.76
25.43
26.01
23.17
23.02
9.13
23.17
22.89
62
166.4
Shares (diluted)M
242.7
244.8
266.3
279.2
316.4
326.6
325.5
310.7
317.5
345.9
170.2
1.80%
4.58%
43
10.69
Buyback yield%
23.30
25.74
25.28
24.73
22.65
25.63
24.03
26.38
27.51
26.69
24.85
26.38
25.45
6
0.249
D/E ratiox
1.656
1.729
1.639
1.551
1.663
1.574
1.729
1.624
1.748
1.983
0.326
1.729
1.660
27
0.407
Enterprise value$B
2.186
2.396
2.550
2.629
2.691
2.786
2.919
3.105
3.044
2.984
0.679
2.08%
3.47%
77
0.423
LT debt$B
2.281
2.569
2.856
3.260
3.826
4.467
5.062
5.327
5.825
6.544
1.690
11.33%
11.68%
51
Revenue
$2.014B
0.76%
1.00×
Cost of revenue
$1.409B
0.76%
1.00×
Operating expenses
$338.6M
0.85%
1.01×
Goodwill & intangibles
16.76%
Cash and investments
16.40%