1.343
Revenue$B
2.566
2.775
2.887
3.031
3.224
3.384
3.638
3.844
4.108
4.433
1.423
6.58%
6.33%
41
10.46
Revenue growth%
9.24
10.75
8.67
8.24
8.68
8.89
10.45
12.29
9.45
6.49
13.29
9.45
9.06
72
10.61
Gross margin%
12.45
14.44
15.19
16.28
19.09
21.44
22.67
22.65
23.74
25.77
10.53
22.67
20.27
11
16.72
Operating margin%
13.99
12.26
11.80
12.62
14.37
13.65
16.20
16.62
19.35
16.67
15.08
16.62
14.18
35
23.54
Net margin%
8.96
8.32
8.09
8.20
6.54
7.00
8.37
8.19
6.99
6.56
24.85
7.00
8.14
68
12.30
P/E ratio (avg)x
34.04
31.21
29.21
30.88
35.26
38.63
36.48
39.68
42.96
46.36
29.40
39.68
35.87
82
26.83
EV/EBITx
43.12
47.42
45.89
45.59
48.11
49.53
56.00
60.32
71.16
82.40
18.06
60.32
48.82
47
8.79
FCF yield (avg)%
32.13
32.09
31.30
30.27
31.88
32.76
34.36
36.11
39.08
37.21
16.23
36.11
32.45
37
2.88
FCF margin%
19.79
21.24
22.99
20.80
19.63
20.69
19.20
19.84
19.41
21.39
15.07
19.84
20.26
9
1.388
FCF / Net incomex
0.454
0.432
0.496
0.463
0.486
0.491
0.521
0.490
0.527
0.538
1.024
0.521
0.490
74
4.56
ROIC%
15.58
14.23
11.77
12.33
11.80
10.24
12.69
10.88
8.05
8.29
10.59
10.24
11.79
88
12.99
Return on equity%
7.13
5.80
7.28
5.19
6.16
5.58
3.54
3.57
5.89
3.99
6.67
3.99
5.69
57
13.50
Return on assets%
18.22
19.67
21.56
19.73
20.21
21.40
23.65
25.12
23.13
20.93
24.40
23.13
21.16
60
54.84
EPS$
70.35
68.69
62.08
66.03
71.93
72.11
66.06
67.32
59.35
55.85
58.03
(4.93%)
(1.52%)
—
12.81
EPS growth%
7.94
10.65
12.01
12.16
10.45
13.02
11.13
10.18
11.92
9.59
18.97
11.13
10.89
13
16.12
Bookvalue per sh$
14.69
15.65
15.01
13.92
13.49
13.09
12.81
12.09
12.28
11.16
31.33
(3.72%)
(2.23%)
—
39.27
FCF per share$
18.22
19.88
18.41
18.98
19.41
19.79
17.53
16.20
14.72
14.47
47.10
(5.70%)
(2.48%)
—
56.92
Dividend per sh$
20.22
19.25
17.35
16.76
17.74
18.43
16.66
14.90
15.63
13.77
62.03
(4.94%)
(4.76%)
—
24.61
Div yield (avg)%
19.15
19.25
17.56
18.77
17.36
18.17
17.40
14.93
16.88
14.56
20.10
16.88
17.48
82
14.40
Payout ratio%
15.92
18.51
16.17
17.80
15.77
15.69
16.82
17.46
19.76
19.68
2.51
17.46
17.14
66
42.71
Shares (diluted)M
51.60
53.88
54.73
53.34
56.85
57.65
55.67
55.76
51.64
48.04
43.52
(3.31%)
(0.04%)
21
2.64
Buyback yield%
28.14
29.47
26.79
23.99
21.97
20.01
17.93
16.77
14.18
11.33
26.35
16.77
20.99
81
0.933
D/E ratiox
1.493
1.553
1.865
1.880
2.189
2.229
2.552
2.660
2.908
3.187
1.182
2.660
2.209
35
2.091
Enterprise value$B
1.669
1.495
1.358
1.489
1.382
1.390
1.313
1.306
1.201
1.233
1.156
(2.25%)
(3.94%)
39
4.458
LT debt$B
3.454
3.118
3.098
3.264
3.151
3.397
2.914
2.886
2.535
2.757
2.991
(2.63%)
(2.25%)
57
Revenue
$4.433B
6.33%
1.00×
Cost of revenue
$2.036B
6.33%
1.00×
Operating expenses
$985.4M
5.86%
0.96×
Cash and investments
14.84%
Spread over hurdle
11.15%