1.837
Revenue$B
2.660
2.828
3.141
3.426
3.700
3.955
4.283
4.603
5.040
5.501
2.020
8.26%
8.26%
69
17.81
Revenue growth%
23.63
26.40
28.97
26.85
26.95
28.98
27.99
30.83
29.29
30.32
27.39
29.29
28.48
66
6.82
Gross margin%
11.59
10.56
11.14
12.21
10.11
13.08
10.86
9.65
8.92
6.34
27.63
9.65
10.71
41
2.29
Operating margin%
13.21
14.05
16.72
18.28
16.08
14.02
11.50
9.28
8.53
8.60
28.70
9.28
13.61
21
29.28
Net margin%
6.62
8.75
11.15
14.00
12.66
13.37
15.09
13.42
15.31
14.33
22.66
14.33
13.39
89
21.28
P/E ratio (avg)x
48.88
49.10
54.13
54.71
59.46
61.46
65.13
62.16
70.13
75.95
32.70
65.13
60.46
93
28.17
EV/EBITx
49.55
58.92
64.00
67.83
71.21
77.14
75.12
75.09
89.18
106.1
23.61
77.14
73.15
43
22.87
FCF yield (avg)%
32.65
30.32
28.37
28.55
30.91
32.88
31.10
30.43
32.05
32.10
16.80
32.05
31.00
14
10.31
FCF margin%
14.85
12.27
11.32
12.71
10.90
9.24
10.36
8.67
9.40
9.77
14.95
9.40
10.63
46
1.797
FCF / Net incomex
1.529
1.474
1.606
1.516
1.683
1.653
1.582
1.648
1.566
1.566
1.268
1.582
1.574
92
10.13
ROIC%
3.86
5.01
3.32
3.15
1.45
1.13
0.76
0.40
0.40
1.67
12.21
0.76
1.56
8
18.83
Return on equity%
13.02
10.71
8.53
6.95
4.14
2.85
0.40
2.12
4.16
5.27
10.14
2.85
4.71
67
3.45
Return on assets%
19.76
22.36
21.11
21.19
20.22
22.51
20.39
17.96
18.52
18.28
19.95
18.52
20.31
58
14.26
EPS$
32.98
35.99
35.12
39.70
45.80
53.45
52.69
53.50
62.52
70.38
15.66
8.97%
9.49%
—
17.31
EPS growth%
24.94
27.56
28.64
26.24
27.79
26.02
26.55
26.44
29.36
32.19
13.42
26.55
27.06
12
13.25
Bookvalue per sh$
12.38
12.97
14.38
15.81
17.70
20.18
18.43
20.34
20.43
18.86
12.18
1.28%
3.89%
—
5.79
FCF per share$
15.90
16.17
15.24
14.74
14.69
16.37
16.10
18.23
18.33
20.15
16.42
6.53%
2.25%
—
6.41
Dividend per sh$
4.18
4.38
4.12
3.92
3.94
3.56
3.88
3.59
3.98
3.61
20.93
(1.70%)
(0.22%)
—
15.31
Div yield (avg)%
24.52
25.79
26.76
25.36
27.41
28.43
25.62
26.73
29.26
30.72
18.31
28.43
26.74
91
7.56
Payout ratio%
26.05
24.05
22.78
19.90
20.34
17.54
14.70
14.19
14.17
16.62
15.75
14.70
18.72
74
138.8
Shares (diluted)M
164.3
192.5
218.4
235.0
244.2
267.1
269.8
314.5
328.2
351.1
134.0
7.53%
7.89%
13
27.64
Buyback yield%
21.94
20.10
17.35
14.69
12.83
15.41
17.79
19.12
21.53
19.74
25.46
19.12
18.46
95
1.003
D/E ratiox
1.141
1.231
1.330
1.309
1.300
1.297
1.410
1.631
1.753
1.874
1.357
1.631
1.319
15
4.104
Enterprise value$B
1.922
2.171
2.153
2.285
2.636
2.453
2.772
2.701
2.999
3.228
2.569
4.14%
4.80%
51
1.184
LT debt$B
3.848
3.764
3.625
3.994
4.707
5.033
5.012
5.036
5.360
5.466
3.678
3.04%
4.67%
55
Revenue
$5.501B
8.26%
1.00×
Cost of revenue
$3.355B
8.08%
0.98×
Operating expenses
$867.1M
9.15%
1.09×
Goodwill & intangibles
21.08%