0.843
Revenue$B
2.212
2.294
2.388
2.505
2.584
2.599
2.683
2.702
2.727
2.749
0.909
1.24%
2.40%
8
3.82
Revenue growth%
3.07
3.25
5.96
4.27
1.92
2.10
4.43
5.09
3.78
5.10
5.33
4.43
4.02
83
25.13
Gross margin%
18.68
19.70
21.93
22.70
23.65
21.08
18.62
15.63
13.05
11.82
17.53
15.63
19.19
41
29.08
Operating margin%
6.65
7.03
4.14
3.67
3.66
5.04
7.91
9.93
7.13
5.14
12.45
7.13
5.89
94
2.61
Net margin%
8.14
7.89
5.21
6.25
6.04
4.72
6.88
6.34
3.78
1.97
3.48
4.72
6.14
40
25.49
P/E ratio (avg)x
49.77
50.45
51.97
50.23
56.67
58.70
60.82
60.23
66.99
66.50
24.08
60.82
57.68
39
19.41
EV/EBITx
16.02
18.26
19.72
21.19
22.22
21.95
24.88
25.84
25.69
25.89
32.16
25.69
22.09
18
10.55
FCF yield (avg)%
7.85
9.83
11.75
14.74
12.26
11.98
14.86
17.79
15.20
16.70
9.10
15.20
13.50
79
3.53
FCF margin%
3.32
5.51
6.49
8.28
10.75
10.27
13.10
11.02
13.11
11.32
18.80
11.32
10.51
89
0.609
FCF / Net incomex
1.327
1.459
1.442
1.525
1.534
1.667
1.537
1.607
1.674
1.607
1.412
1.607
1.536
84
10.02
ROIC%
8.89
11.08
12.34
12.03
10.06
12.71
14.07
16.27
16.54
17.22
29.85
16.27
12.53
55
16.42
Return on equity%
19.34
19.06
19.69
17.63
17.54
14.84
12.20
12.18
14.99
13.71
2.47
13.71
16.26
80
9.29
Return on assets%
8.73
9.90
6.99
6.83
5.33
5.82
6.43
5.85
3.24
0.40
28.32
5.82
6.14
34
3.83
EPS$
9.34
8.73
8.82
9.47
8.51
7.84
7.76
7.91
7.85
8.20
4.02
(0.72%)
(0.46%)
—
25.21
EPS growth%
7.34
10.17
9.07
8.03
8.04
7.48
7.16
4.51
6.67
7.28
4.28
7.16
7.41
66
8.59
Bookvalue per sh$
7.01
7.25
7.53
6.85
6.43
6.83
6.67
7.55
6.81
6.50
6.37
0.24%
(0.10%)
—
7.00
FCF per share$
13.84
12.08
12.73
12.51
12.60
13.41
13.10
14.18
15.06
16.36
15.08
5.36%
2.69%
—
12.41
Dividend per sh$
2.11
1.89
1.74
1.69
1.48
1.48
1.38
1.50
1.45
1.31
13.47
(2.43%)
(5.76%)
—
19.68
Div yield (avg)%
7.87
9.79
11.54
13.72
16.05
16.74
16.56
18.47
20.46
20.56
24.12
18.47
16.31
57
6.31
Payout ratio%
16.55
14.46
14.45
13.42
15.00
16.68
13.78
14.41
13.07
13.40
18.58
13.78
14.43
68
138.5
Shares (diluted)M
149.9
151.7
145.6
168.6
184.0
199.8
219.7
250.4
297.5
285.8
138.9
9.21%
6.62%
54
15.86
Buyback yield%
4.68
5.17
5.00
2.71
0.84
0.40
1.06
3.33
3.00
2.10
3.12
2.10
2.86
35
1.554
D/E ratiox
0.675
0.735
0.804
0.900
0.872
0.959
0.868
0.934
1.052
0.955
1.672
0.955
0.886
81
0.544
Enterprise value$B
1.524
1.680
1.639
1.900
2.115
2.331
2.476
2.551
2.822
3.034
2.457
7.49%
9.02%
61
1.124
LT debt$B
2.691
2.556
2.967
2.939
3.388
3.720
3.594
3.733
3.561
3.600
0.930
1.22%
4.11%
39
Revenue
$2.749B
2.40%
1.00×
Cost of revenue
$1.393B
2.37%
1.00×
Operating expenses
$414.6M
1.79%
0.94×
Goodwill & intangibles
19.50%