0.528
Revenue$B
2.873
2.827
2.771
2.824
2.809
2.873
2.855
2.917
2.887
2.835
0.564
0.18%
(0.12%)
73
13.74
Revenue growth%
21.21
19.30
21.15
21.99
20.80
21.50
21.92
22.32
22.84
23.14
9.17
22.32
21.71
81
17.83
Gross margin%
19.34
22.18
23.36
21.76
20.93
21.16
23.80
26.58
27.19
28.59
23.18
26.58
22.77
22
4.69
Operating margin%
20.50
22.97
20.10
23.09
22.62
19.99
18.51
15.51
17.46
15.26
21.59
17.46
20.05
43
2.45
Net margin%
14.92
14.11
13.75
12.27
14.78
15.00
13.68
14.55
15.50
14.55
13.71
14.55
14.55
60
32.33
P/E ratio (avg)x
20.64
18.13
17.37
15.21
14.33
13.26
13.73
13.41
14.43
12.76
30.36
13.41
14.38
67
19.25
EV/EBITx
41.01
44.42
51.33
54.49
53.87
58.63
58.53
65.26
76.05
90.86
25.40
65.26
56.51
34
23.50
FCF yield (avg)%
27.30
24.68
27.63
27.69
30.50
29.71
30.37
28.59
26.17
28.66
5.05
28.66
28.14
74
17.77
FCF margin%
18.92
20.29
22.33
20.53
21.04
23.62
23.17
24.93
22.32
25.26
27.51
23.62
22.32
74
0.807
FCF / Net incomex
0.352
0.353
0.413
0.396
0.424
0.475
0.546
0.571
0.537
0.598
0.240
0.546
0.450
10
25.45
ROIC%
20.81
17.87
16.18
15.65
15.22
17.65
16.92
18.24
20.78
20.73
7.55
18.24
17.76
27
14.80
Return on equity%
31.53
32.90
31.83
28.92
26.19
25.59
28.24
28.40
27.55
27.68
16.51
27.68
28.32
38
12.76
Return on assets%
16.03
15.29
15.44
14.18
11.78
9.26
7.94
8.58
6.10
8.70
18.88
8.58
10.52
85
10.94
EPS$
4.69
4.20
4.19
4.07
3.76
3.47
3.31
3.56
3.43
2.96
11.51
(4.67%)
(5.47%)
—
21.70
EPS growth%
20.83
18.86
21.71
22.46
21.27
21.94
24.15
25.67
28.01
26.60
17.28
25.67
22.20
6
5.69
Bookvalue per sh$
9.05
9.83
10.26
11.10
10.78
11.09
11.53
12.23
12.50
13.05
6.47
3.89%
3.74%
—
11.75
FCF per share$
18.52
19.03
19.73
21.21
23.14
25.80
30.26
32.99
37.46
37.32
3.36
10.03%
9.06%
—
6.14
Dividend per sh$
7.85
7.23
7.66
7.69
8.66
8.82
8.65
8.85
8.84
8.99
11.71
0.74%
2.57%
—
11.03
Div yield (avg)%
31.38
30.23
30.90
32.79
33.12
35.89
38.55
40.35
42.45
40.66
26.19
40.35
34.51
75
27.17
Payout ratio%
17.76
17.94
19.62
22.53
21.04
23.34
26.24
27.68
24.98
26.89
27.60
26.24
22.93
21
71.60
Shares (diluted)M
101.9
115.0
125.9
126.8
144.2
147.2
163.0
167.8
173.5
193.6
72.01
6.07%
7.84%
24
2.18
Buyback yield%
19.07
17.25
19.52
21.35
23.19
22.08
22.43
25.42
24.47
22.04
24.63
22.43
22.06
89
1.482
D/E ratiox
1.772
2.007
1.948
2.225
2.324
2.759
2.876
3.309
3.290
3.849
0.882
3.290
2.541
57
0.592
Enterprise value$B
2.572
2.748
2.757
2.971
2.862
3.079
3.605
4.184
4.636
5.246
1.894
12.88%
8.56%
17
1.155
LT debt$B
3.957
4.350
4.475
4.454
5.268
5.840
6.007
7.125
7.055
7.184
1.225
6.40%
6.35%
80
Revenue
$2.835B
(0.12%)
1.00×
Cost of revenue
$1.802B
0.31%
1.04×
Operating expenses
$380.2M
(1.20%)
0.90×