1.349
Revenue$B
1.644
1.729
1.796
1.819
1.892
1.925
2.025
2.107
2.202
1.432
1.533
3.90%
3.99%
19
28.92
Revenue growth%
10.35
13.21
11.58
14.51
16.15
16.51
15.60
14.23
16.54
6.89
2.64
16.15
14.37
43
24.40
Gross margin%
10.55
12.97
12.08
11.03
13.64
16.20
13.61
13.79
15.61
28.38
21.52
13.79
13.29
43
14.88
Operating margin%
4.20
1.25
0.55
1.49
1.61
2.14
4.91
6.18
6.45
19.40
8.56
4.91
3.17
74
20.55
Net margin%
13.80
15.41
17.11
16.50
18.43
19.63
18.24
20.55
21.89
19.22
21.97
19.63
17.67
50
27.51
P/E ratio (avg)x
47.12
44.62
51.02
52.06
58.67
55.88
54.85
56.80
65.40
34.47
12.61
56.80
53.45
78
28.68
EV/EBITx
23.91
23.15
21.91
21.60
20.18
21.58
22.91
24.42
24.16
19.64
29.20
22.91
23.03
92
28.99
FCF yield (avg)%
9.93
9.59
9.80
10.03
7.96
6.21
6.20
3.51
5.40
8.75
10.01
6.20
7.95
86
2.10
FCF margin%
22.84
21.98
24.86
22.72
21.80
23.79
24.23
26.40
29.28
7.79
11.17
24.23
23.31
29
1.038
FCF / Net incomex
1.201
1.244
1.402
1.525
1.391
1.402
1.392
1.496
1.610
0.355
1.520
1.402
1.397
44
9.26
ROIC%
17.19
16.74
17.91
17.88
18.43
19.04
20.51
19.89
17.54
29.11
19.38
19.04
18.17
57
2.73
Return on equity%
5.69
3.60
1.52
1.41
3.52
2.88
3.93
5.00
3.52
14.88
22.14
3.52
3.56
61
10.27
Return on assets%
11.21
12.39
13.76
14.03
14.44
16.09
13.48
12.46
13.17
4.98
19.32
13.48
13.32
51
5.95
EPS$
19.57
21.58
19.75
17.91
19.11
19.92
21.62
19.09
20.20
6.52
6.35
2.43%
0.58%
—
9.06
EPS growth%
11.85
10.04
8.53
10.85
9.24
8.95
10.99
13.53
12.27
29.70
26.77
10.99
10.92
33
16.01
Bookvalue per sh$
34.33
35.81
41.87
46.24
46.61
52.01
51.52
55.53
58.48
16.80
6.98
4.81%
5.00%
—
15.19
FCF per share$
35.26
38.24
40.62
46.39
46.99
53.43
54.06
63.62
71.54
12.41
15.23
9.05%
10.34%
—
4.53
Dividend per sh$
13.95
14.23
14.50
15.05
14.16
14.09
14.43
13.26
13.38
18.08
10.19
(2.32%)
(0.38%)
—
8.03
Div yield (avg)%
7.55
7.42
5.52
2.73
5.49
3.18
0.56
0.40
1.16
17.03
4.88
1.16
4.34
12
24.84
Payout ratio%
4.97
5.37
7.54
7.25
8.68
8.87
9.16
8.19
10.48
17.66
11.60
8.87
7.87
43
54.50
Shares (diluted)M
90.92
104.4
101.6
105.6
123.4
146.2
165.9
181.9
214.5
53.99
52.38
15.23%
11.40%
55
20.47
Buyback yield%
19.57
18.49
19.13
20.56
22.03
23.35
21.16
24.06
21.98
19.31
21.25
22.03
20.86
44
1.752
D/E ratiox
1.369
1.638
1.741
1.913
2.251
2.539
2.930
2.962
3.258
1.312
0.971
2.930
2.082
37
0.119
Enterprise value$B
1.992
1.901
2.140
2.397
2.611
2.823
3.062
3.257
3.725
0.639
1.079
9.22%
8.21%
59
1.627
LT debt$B
1.492
1.423
1.392
1.285
1.271
1.240
1.195
1.339
1.285
1.525
0.330
—
(0.95%)
65
Revenue
$2.202B
3.99%
1.00×
Cost of revenue
$1.040B
3.86%
0.99×
Operating expenses
$499.1M
3.80%
0.98×
Goodwill & intangibles
17.76%