5.113
Revenue$B
3.551
3.943
4.230
4.596
5.056
5.524
5.903
6.374
6.880
7.438
5.431
8.03%
8.58%
48
12.53
Revenue growth%
10.08
10.04
11.21
11.74
10.95
12.83
11.09
12.68
10.78
12.60
13.84
12.60
11.15
67
4.10
Gross margin%
27.78
25.67
27.60
26.48
23.59
26.18
28.52
29.69
31.12
31.92
9.27
29.69
27.69
58
5.43
Operating margin%
4.76
4.63
5.43
4.94
7.04
8.64
7.70
10.00
8.28
9.54
24.88
8.64
7.37
70
6.33
Net margin%
12.92
9.95
12.57
12.19
11.95
11.01
8.84
10.71
8.03
8.45
23.36
8.84
10.86
42
19.69
P/E ratio (avg)x
34.78
32.99
29.20
29.19
32.57
31.66
29.09
27.75
29.95
33.03
32.71
29.95
30.81
94
20.91
EV/EBITx
44.47
50.01
54.49
64.01
63.41
65.32
76.39
85.68
98.15
111.9
14.95
85.68
64.67
7
12.83
FCF yield (avg)%
15.06
13.26
16.05
18.05
18.36
17.52
19.26
16.99
18.79
16.93
24.75
17.52
17.26
87
21.98
FCF margin%
14.52
15.16
13.53
15.01
12.75
10.73
9.52
11.93
11.05
11.27
5.00
11.05
12.34
28
0.582
FCF / Net incomex
0.644
0.717
0.743
0.710
0.714
0.642
0.720
0.751
0.830
0.795
1.529
0.751
0.719
25
24.82
ROIC%
31.27
32.73
34.56
37.12
34.58
35.18
37.02
39.24
39.88
37.33
24.21
37.33
36.10
46
18.90
Return on equity%
32.57
30.78
31.86
32.02
29.14
26.31
23.45
24.34
21.45
23.71
5.67
23.71
27.72
62
4.84
Return on assets%
22.57
23.56
26.51
28.13
29.63
30.34
28.21
31.07
33.70
36.22
17.97
31.07
28.92
26
11.05
EPS$
15.99
14.14
13.12
12.59
12.07
11.61
12.23
12.40
13.54
14.85
11.49
4.23%
(0.80%)
—
18.97
EPS growth%
7.23
5.51
7.60
9.36
11.10
13.01
13.96
15.26
14.19
13.13
26.55
13.96
12.06
43
9.83
Bookvalue per sh$
17.06
16.42
16.54
16.33
19.08
19.58
22.27
22.10
22.43
22.22
2.97
3.09%
3.37%
—
4.38
FCF per share$
7.16
6.52
6.06
6.52
5.68
5.38
4.96
4.42
3.93
3.89
4.01
(7.30%)
(6.55%)
—
12.84
Dividend per sh$
6.16
6.13
6.00
6.19
5.66
5.26
5.48
5.60
5.69
5.84
14.11
0.64%
(1.02%)
—
28.76
Div yield (avg)%
15.68
13.64
12.40
15.10
12.64
11.22
12.42
12.00
14.29
13.47
9.86
12.42
13.05
72
13.97
Payout ratio%
24.12
23.57
25.01
22.33
21.79
19.50
16.81
16.53
17.06
16.81
13.33
16.81
20.64
59
150.1
Shares (diluted)M
177.4
198.4
189.6
178.0
186.0
203.6
211.8
239.0
260.8
267.1
153.7
7.51%
4.20%
84
27.09
Buyback yield%
7.62
5.32
3.55
5.55
8.03
10.78
9.19
9.75
11.41
12.13
7.28
10.78
8.61
74
0.347
D/E ratiox
2.178
2.482
2.947
3.297
3.541
4.157
4.040
4.427
4.961
5.823
1.770
4.427
3.790
64
2.153
Enterprise value$B
1.678
1.742
1.996
1.981
1.996
2.406
2.721
3.204
3.578
4.051
4.629
15.20%
10.79%
91
1.407
LT debt$B
5.306
4.967
5.025
4.606
4.924
5.437
6.163
6.694
6.099
6.767
5.278
6.56%
3.11%
88
Revenue
$7.438B
8.58%
1.00×
Cost of revenue
$4.134B
8.22%
0.97×
Operating expenses
$839.4M
9.01%
1.04×
Cash and investments
16.83%
Goodwill & intangibles
15.47%