3.496
Revenue$B
2.661
2.783
2.884
2.960
3.007
3.094
3.234
3.411
3.491
3.686
3.677
4.16%
3.74%
93
29.56
Revenue growth%
21.69
21.99
21.74
22.61
20.48
17.79
17.44
16.16
13.22
11.09
16.45
16.16
19.14
78
9.64
Gross margin%
9.35
8.03
7.52
9.25
7.11
9.89
10.82
7.84
10.21
9.49
22.27
9.89
9.30
33
7.81
Operating margin%
14.57
15.84
16.10
18.18
16.70
17.34
19.69
21.23
23.52
24.41
16.12
21.23
17.76
38
17.05
Net margin%
26.23
23.84
22.79
21.25
19.80
21.24
22.32
19.51
17.96
15.97
13.31
19.51
21.24
83
8.127
P/E ratio (avg)x
47.62
54.88
61.88
72.12
80.90
95.51
111.2
110.8
128.0
130.6
28.62
111.2
88.21
19
29.31
EV/EBITx
38.19
41.29
48.55
48.43
56.66
65.69
66.91
76.61
85.16
96.69
27.49
76.61
61.18
80
24.11
FCF yield (avg)%
7.84
7.46
5.73
7.04
9.44
9.14
11.22
10.26
9.97
9.43
6.84
9.97
9.28
26
13.36
FCF margin%
27.88
29.21
31.82
30.86
31.22
34.00
32.60
30.23
30.32
28.39
17.00
30.32
30.59
82
1.481
FCF / Net incomex
1.034
1.050
1.062
0.944
0.913
0.879
0.867
0.915
0.855
0.749
0.998
0.867
0.914
65
15.94
ROIC%
27.64
29.03
31.24
28.63
27.52
28.82
28.46
27.20
24.30
26.74
26.07
27.20
28.05
54
23.73
Return on equity%
12.16
10.36
12.22
14.72
13.72
16.10
18.91
17.36
17.43
19.83
12.05
17.43
15.41
51
23.47
Return on assets%
10.73
9.30
7.34
5.24
3.63
5.49
8.12
8.22
7.63
5.29
6.61
7.63
7.49
84
6.49
EPS$
2.07
2.21
2.34
2.00
2.07
2.20
2.07
1.77
1.61
1.62
6.96
(4.76%)
(3.61%)
—
22.13
EPS growth%
24.69
22.97
23.66
20.75
19.14
17.88
16.43
15.70
16.03
17.20
11.07
16.43
18.51
83
14.56
Bookvalue per sh$
9.55
9.47
10.01
10.78
12.94
13.72
15.09
16.08
17.31
20.73
10.98
9.89%
9.52%
—
4.56
FCF per share$
8.06
7.39
6.81
5.98
5.37
5.08
5.10
5.24
5.01
5.38
14.79
0.04%
(4.13%)
—
11.89
Dividend per sh$
10.39
10.15
11.24
11.64
11.64
13.70
13.77
15.33
17.12
17.36
12.68
8.32%
4.99%
—
28.44
Div yield (avg)%
23.45
22.95
20.73
20.25
22.82
25.66
24.50
27.14
25.19
24.91
3.51
25.19
23.98
87
25.01
Payout ratio%
24.66
27.03
26.22
26.89
28.74
29.92
27.73
29.34
29.68
29.58
13.05
29.58
28.23
82
112.5
Shares (diluted)M
148.9
170.9
166.9
178.2
179.3
181.5
201.0
235.7
240.8
233.5
116.8
5.42%
5.32%
42
22.63
Buyback yield%
19.47
21.45
22.18
21.49
23.77
21.01
18.08
19.67
19.46
19.38
28.18
19.46
20.34
85
0.699
D/E ratiox
1.191
1.272
1.351
1.485
1.658
1.622
1.720
1.854
2.062
2.217
1.109
1.854
1.640
55
2.558
Enterprise value$B
2.805
2.592
2.718
2.763
2.820
2.964
2.897
3.099
3.370
3.726
0.946
5.73%
3.76%
48
2.319
LT debt$B
1.564
1.442
1.597
1.772
1.925
1.833
1.662
1.519
1.579
1.406
1.016
(6.09%)
(0.84%)
94
Revenue
$3.686B
3.74%
1.00×
Cost of revenue
$2.398B
3.74%
1.00×
Operating expenses
$349.1M
3.73%
1.00×
Cash and investments
19.61%
Goodwill & intangibles
17.75%
Spread over hurdle
77.67%