1.265
Revenue$B
3.793
3.915
4.003
4.077
4.160
4.243
4.292
4.438
4.484
4.529
1.375
1.72%
1.74%
56
21.23
Revenue growth%
6.82
9.66
7.46
6.82
6.31
7.29
8.68
7.13
8.71
7.27
21.33
7.29
7.28
50
6.08
Gross margin%
23.81
25.00
23.28
25.53
24.10
21.62
21.97
20.60
20.49
19.56
21.74
20.60
22.62
49
5.12
Operating margin%
11.17
12.60
9.71
12.54
13.36
15.57
13.55
15.93
15.86
16.45
10.11
15.86
13.45
80
18.04
Net margin%
1.42
3.22
1.48
0.83
0.78
1.03
1.77
3.69
5.78
6.78
11.68
3.69
1.62
48
18.66
P/E ratio (avg)x
33.04
32.91
30.33
33.28
34.44
35.30
37.13
39.73
39.54
36.13
28.93
37.13
34.87
53
25.40
EV/EBITx
14.01
13.12
11.44
11.12
9.719
10.39
9.131
8.732
8.702
9.486
6.073
9.131
10.05
94
10.33
FCF yield (avg)%
24.03
25.51
25.17
26.25
27.57
29.91
29.69
28.37
27.94
29.19
15.91
29.19
27.75
44
12.58
FCF margin%
29.67
30.46
33.05
32.53
31.80
33.44
33.67
32.37
32.90
35.18
22.00
33.44
32.72
69
1.064
FCF / Net incomex
1.810
1.885
2.217
2.397
2.497
2.634
3.072
2.986
3.281
3.626
0.573
3.072
2.565
27
25.73
ROIC%
24.29
25.84
28.44
25.56
24.05
23.96
21.05
20.99
18.95
21.84
10.10
21.05
24.00
71
25.02
Return on equity%
7.44
10.39
11.65
14.51
12.18
12.49
12.84
12.20
10.53
10.76
12.78
12.20
11.92
80
16.34
Return on assets%
3.79
3.38
1.31
0.98
3.05
3.66
4.88
2.95
2.35
1.87
13.35
2.95
3.00
48
8.52
EPS$
8.43
8.52
7.30
6.91
6.66
6.75
7.24
6.82
6.86
6.84
8.82
0.54%
(3.10%)
—
4.77
EPS growth%
14.05
16.81
15.48
15.84
17.20
18.74
15.92
13.28
15.49
17.37
28.48
15.92
15.88
77
1.89
Bookvalue per sh$
2.16
2.17
2.28
2.21
2.19
2.12
2.19
2.48
2.95
3.35
5.98
8.94%
5.12%
—
11.36
FCF per share$
22.15
21.20
21.06
23.99
23.06
22.48
25.79
24.39
25.57
28.56
2.68
4.37%
4.12%
—
11.09
Dividend per sh$
3.54
4.12
4.83
4.61
4.87
4.85
5.05
5.03
5.41
5.98
2.73
4.19%
5.83%
—
26.02
Div yield (avg)%
23.72
21.86
23.57
21.49
24.45
24.42
22.87
20.40
21.73
23.38
23.25
22.87
23.13
86
18.94
Payout ratio%
4.14
2.12
0.40
0.91
1.70
1.76
3.02
2.75
5.55
6.66
27.21
3.02
2.44
7
109.0
Shares (diluted)M
169.2
171.1
204.3
200.0
237.7
264.9
305.2
363.9
379.1
428.8
112.6
12.53%
10.13%
12
10.18
Buyback yield%
19.09
21.67
19.75
20.43
17.53
17.25
19.11
20.01
20.44
19.14
12.29
19.14
19.45
14
1.213
D/E ratiox
1.124
1.056
0.928
0.835
0.811
0.819
0.854
0.893
0.837
0.766
0.730
0.837
0.845
16
4.508
Enterprise value$B
4.090
4.250
4.601
5.419
5.707
6.012
6.715
7.066
7.032
7.340
1.259
5.16%
5.65%
65
2.298
LT debt$B
2.741
3.075
3.084
2.901
2.850
2.993
2.973
2.802
2.700
2.678
5.111
(1.24%)
(0.75%)
82
Revenue
$4.529B
1.74%
1.00×
Cost of revenue
$3.029B
1.53%
0.98×
Operating expenses
$762.0M
2.62%
1.09×
Goodwill & intangibles
19.61%