1.422
Revenue$B
2.244
2.337
2.378
2.434
2.482
2.642
2.739
2.908
2.990
1.540
1.622
4.20%
3.81%
22
29.67
Revenue growth%
20.21
22.38
19.47
17.96
15.12
17.73
20.23
17.90
15.81
7.00
4.55
17.73
18.10
6
9.78
Gross margin%
19.63
17.19
15.62
14.66
12.81
14.81
15.92
15.82
14.14
21.01
13.04
14.81
15.72
35
27.76
Operating margin%
17.20
16.34
15.79
17.01
15.72
13.88
12.11
10.33
13.09
18.06
6.47
13.09
15.75
83
14.31
Net margin%
20.09
22.85
24.99
24.16
21.37
23.48
24.11
26.11
27.15
19.93
4.57
24.11
23.80
35
18.40
P/E ratio (avg)x
10.14
11.02
11.84
11.90
12.20
12.19
11.48
11.23
12.07
30.76
18.81
12.07
11.66
25
20.71
EV/EBITx
30.37
29.05
28.05
28.73
28.97
32.80
34.11
38.16
40.52
11.22
36.32
34.11
30.70
87
21.21
FCF yield (avg)%
27.71
29.75
30.58
32.89
31.13
32.65
29.72
27.24
28.27
21.59
5.20
29.72
29.74
66
18.44
FCF margin%
2.81
0.65
0.59
0.40
0.40
0.40
0.40
0.40
0.40
5.13
13.63
0.40
0.40
16
0.429
FCF / Net incomex
0.949
0.944
0.909
1.007
1.000
0.929
1.029
0.904
0.834
0.462
0.785
0.929
0.936
85
15.56
ROIC%
6.03
3.82
1.04
1.09
0.40
2.38
2.92
3.18
3.53
17.58
23.18
2.92
3.05
69
8.60
Return on equity%
14.65
12.64
12.83
12.15
10.04
9.14
8.22
8.01
7.37
20.10
19.79
8.22
11.10
38
4.46
Return on assets%
14.61
13.15
13.38
14.46
11.51
12.86
14.46
17.00
19.54
28.43
9.15
14.46
14.26
24
8.26
EPS$
7.61
9.07
10.47
12.18
14.60
16.20
18.05
19.26
19.35
8.94
9.83
9.69%
10.81%
—
5.17
EPS growth%
33.27
32.40
31.55
33.19
32.51
32.38
32.74
33.49
36.33
7.20
13.86
32.74
32.96
16
9.93
Bookvalue per sh$
11.23
11.77
11.34
11.37
12.08
13.22
12.20
12.62
11.93
9.52
10.66
0.97%
1.30%
—
11.44
FCF per share$
11.55
12.05
14.44
17.45
18.58
20.35
21.45
20.92
25.05
8.70
7.77
7.49%
9.71%
—
6.85
Dividend per sh$
5.72
5.42
5.49
5.33
5.73
6.14
5.74
6.59
6.15
8.69
2.32
2.88%
2.49%
—
10.41
Div yield (avg)%
6.87
7.56
10.50
8.34
7.90
7.33
4.94
3.81
3.87
4.14
9.19
4.94
7.10
38
28.49
Payout ratio%
6.78
7.28
6.07
3.94
5.20
4.77
2.93
0.48
2.83
9.95
8.27
2.93
4.54
52
191.6
Shares (diluted)M
316.0
298.0
346.7
363.9
374.2
357.8
415.7
420.4
401.9
194.6
187.2
2.01%
3.78%
10
11.93
Buyback yield%
0.40
0.40
3.16
3.10
3.18
6.05
8.46
6.35
9.13
18.95
12.57
6.35
3.17
83
0.342
D/E ratiox
1.465
1.567
1.588
1.828
1.918
1.925
2.152
2.451
2.502
1.156
0.678
2.152
1.873
32
1.013
Enterprise value$B
3.970
4.162
4.223
4.883
5.657
6.547
6.771
6.330
6.383
1.419
1.486
5.50%
6.68%
28
1.162
LT debt$B
1.494
1.612
1.710
1.846
1.799
1.903
1.859
1.782
1.927
0.233
2.000
0.86%
1.70%
79
Revenue
$2.990B
3.81%
1.00×
Cost of revenue
$1.726B
4.12%
1.03×
Operating expenses
$345.0M
3.61%
0.98×
Goodwill & intangibles
21.13%