1.215
Revenue$B
2.292
2.324
2.311
2.324
2.358
2.392
2.398
2.455
2.490
2.444
1.273
0.71%
0.58%
48
26.21
Revenue growth%
5.22
3.28
4.12
3.12
2.86
0.40
1.83
2.89
5.75
5.28
27.04
2.89
3.20
81
23.05
Gross margin%
27.77
26.88
29.23
28.66
26.24
23.67
24.76
22.33
23.34
22.32
10.06
23.34
25.50
7
12.92
Operating margin%
9.78
6.86
8.05
8.55
9.81
9.24
12.02
9.83
8.96
10.67
17.68
9.83
9.51
76
7.50
Net margin%
22.68
25.18
24.25
23.85
26.37
28.04
26.78
28.14
28.57
30.81
12.18
28.14
26.58
48
31.67
P/E ratio (avg)x
40.23
44.83
49.86
46.81
46.25
51.51
55.13
59.39
59.84
62.22
30.86
59.39
50.68
48
34.51
EV/EBITx
36.18
39.86
37.08
35.54
36.11
33.69
35.84
38.93
42.23
46.40
35.96
38.93
36.63
67
24.98
FCF yield (avg)%
17.75
16.11
18.14
19.69
19.73
20.37
17.58
17.98
19.93
18.18
28.12
18.18
18.16
26
6.05
FCF margin%
7.58
7.95
5.86
3.71
4.53
5.30
3.65
0.81
2.21
3.27
7.19
3.27
4.12
88
0.612
FCF / Net incomex
1.527
1.689
1.517
1.615
1.456
1.582
1.572
1.663
1.834
1.846
1.121
1.663
1.598
45
25.53
ROIC%
21.69
19.81
18.90
16.05
15.53
15.06
14.43
12.92
14.74
11.84
7.43
14.43
15.29
90
27.16
Return on equity%
7.87
7.27
9.32
9.23
9.49
6.60
5.94
3.31
2.53
1.02
18.22
3.31
6.94
60
27.64
Return on assets%
22.95
22.91
24.64
21.71
23.27
23.76
24.94
23.67
24.69
27.12
21.33
24.69
23.71
85
28.30
EPS$
10.89
10.58
10.14
10.62
10.25
10.90
11.47
11.29
12.32
11.84
30.59
2.92%
0.08%
—
15.39
EPS growth%
28.28
30.97
31.07
31.01
33.99
36.13
34.27
31.34
32.58
31.04
29.91
32.58
31.21
45
19.20
Bookvalue per sh$
17.79
16.22
14.77
13.29
14.85
16.37
15.56
17.28
15.48
15.25
26.46
0.52%
(1.35%)
—
6.39
FCF per share$
44.87
43.80
45.73
45.06
43.04
46.22
52.42
54.00
56.45
60.46
22.42
7.03%
4.58%
—
23.67
Dividend per sh$
19.54
17.47
15.76
16.01
15.33
13.54
14.37
14.72
13.47
12.98
20.08
(3.27%)
(5.40%)
—
18.50
Div yield (avg)%
9.28
11.85
10.79
8.89
7.68
6.40
4.15
1.41
0.62
0.96
7.31
1.41
7.04
45
10.63
Payout ratio%
6.40
3.55
6.36
8.27
5.33
7.29
7.15
7.32
4.56
4.65
15.74
7.15
6.38
73
67.58
Shares (diluted)M
85.98
91.31
89.26
91.44
88.70
91.46
91.61
95.79
108.6
122.9
69.04
6.75%
3.96%
70
7.47
Buyback yield%
25.19
24.22
23.74
25.69
23.76
25.64
22.97
20.99
20.40
17.70
16.38
20.99
23.75
55
1.707
D/E ratiox
1.720
1.552
1.402
1.558
1.476
1.326
1.403
1.390
1.536
1.575
1.008
1.403
1.506
46
2.242
Enterprise value$B
2.487
2.446
2.321
2.468
2.712
2.805
2.505
2.640
2.600
2.597
0.877
(0.86%)
0.47%
13
2.897
LT debt$B
1.513
1.494
1.343
1.426
1.521
1.424
1.347
1.230
1.324
1.163
0.722
(5.23%)
(3.66%)
87
Revenue
$2.444B
0.58%
1.00×
Cost of revenue
$1.276B
0.53%
0.99×
Operating expenses
$393.8M
0.55%
1.00×