1.367
Revenue$B
2.835
3.051
3.273
3.521
3.724
4.042
4.413
4.798
5.163
5.607
1.529
8.53%
7.63%
35
16.83
Revenue growth%
21.38
19.99
22.01
21.95
24.11
24.75
27.31
25.15
26.71
26.84
8.64
26.71
24.43
89
7.12
Gross margin%
20.53
19.18
18.41
16.36
14.04
16.66
14.65
15.90
13.87
16.58
6.32
15.90
16.47
75
19.60
Operating margin%
38.31
36.39
33.94
33.38
33.67
31.49
34.40
32.69
32.32
31.40
11.29
32.32
33.53
9
17.26
Net margin%
8.74
10.84
9.84
12.64
15.01
15.24
14.08
15.44
16.21
17.67
16.06
15.44
14.55
91
19.11
P/E ratio (avg)x
22.41
25.39
23.88
25.65
27.45
26.63
25.87
28.58
29.77
31.74
9.062
28.58
26.25
41
25.36
EV/EBITx
4.563
4.804
4.802
4.097
3.487
3.143
3.356
2.835
2.551
2.156
8.385
2.835
3.421
47
17.06
FCF yield (avg)%
7.53
9.07
6.16
5.38
5.01
6.83
7.14
8.22
10.40
11.29
26.34
8.22
7.33
26
3.32
FCF margin%
8.88
11.78
13.22
13.70
11.41
8.47
6.55
7.99
10.63
13.00
10.11
8.47
11.02
43
1.394
FCF / Net incomex
1.232
1.201
1.093
1.062
0.952
0.868
0.940
0.954
0.842
0.731
1.272
0.868
0.953
58
7.32
ROIC%
4.27
7.25
4.52
4.66
6.65
7.59
9.48
9.93
7.45
5.01
16.68
7.59
6.95
60
10.60
Return on equity%
10.25
12.87
11.59
12.19
14.40
16.05
18.29
17.19
17.12
15.18
3.34
17.12
14.79
12
24.44
Return on assets%
24.32
22.36
19.92
17.38
19.89
18.02
17.23
16.96
19.69
19.80
18.70
18.02
19.75
29
8.32
EPS$
4.61
4.95
4.71
4.94
5.31
5.78
6.46
7.12
6.95
6.61
9.31
4.48%
3.89%
—
18.35
EPS growth%
7.81
9.13
9.51
9.26
10.05
8.23
6.37
6.73
5.18
6.49
22.69
6.49
8.02
93
10.62
Bookvalue per sh$
11.01
11.74
13.30
14.96
15.21
16.89
18.10
20.15
21.78
24.03
2.76
9.57%
8.25%
—
5.11
FCF per share$
13.63
14.28
16.31
16.46
15.23
14.87
17.13
15.97
17.57
18.50
2.26
3.97%
3.38%
—
3.20
Dividend per sh$
5.77
5.31
5.30
5.19
5.68
5.87
5.63
5.88
6.01
6.37
8.19
2.31%
1.25%
—
14.86
Div yield (avg)%
34.95
32.41
34.39
34.46
32.20
31.05
33.61
35.52
36.83
35.61
4.65
35.52
34.43
95
21.60
Payout ratio%
5.85
8.83
8.01
9.60
12.23
12.67
12.39
13.45
13.38
10.98
16.79
12.67
11.60
9
288.7
Shares (diluted)M
341.3
328.4
332.8
298.7
315.1
330.6
286.8
282.0
274.4
273.6
297.9
(2.79%)
(1.78%)
57
8.97
Buyback yield%
1.94
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
16.03
0.40
0.40
47
1.116
D/E ratiox
1.190
1.425
1.467
1.419
1.378
1.652
1.979
2.153
2.413
2.520
0.857
2.153
1.560
58
3.196
Enterprise value$B
7.838
7.121
6.605
7.203
7.596
6.897
7.398
6.750
7.138
6.547
6.584
(2.93%)
(2.53%)
56
6.272
LT debt$B
0.670
0.738
0.803
0.923
1.049
1.090
1.287
1.450
1.519
1.786
3.621
11.23%
11.50%
68
Revenue
$5.607B
7.63%
1.00×
Cost of revenue
$3.925B
7.63%
1.00×
Operating expenses
$633.7M
7.56%
0.99×
Goodwill & intangibles
16.94%