1.207
Revenue$B
1.597
1.673
1.757
1.883
1.959
2.091
2.177
2.285
2.355
2.428
1.235
4.39%
4.84%
5
23.55
Revenue growth%
17.19
17.54
18.08
16.09
18.86
16.74
19.66
20.81
23.42
23.03
3.08
20.81
18.47
84
14.05
Gross margin%
26.73
28.68
28.69
26.99
27.05
29.92
30.39
27.66
29.34
27.10
9.78
29.34
28.17
10
13.70
Operating margin%
16.59
17.79
19.18
18.01
17.81
19.69
19.61
18.74
16.55
15.82
16.11
18.74
17.91
9
7.28
Net margin%
15.46
12.73
13.79
14.63
16.51
18.55
17.46
15.45
13.91
12.66
4.49
15.45
15.04
54
35.34
P/E ratio (avg)x
19.51
20.24
21.44
22.59
20.75
18.39
19.53
21.22
21.88
19.29
23.06
19.53
20.50
15
17.36
EV/EBITx
16.66
16.91
17.41
16.57
15.15
15.17
15.10
13.49
12.50
11.75
25.77
13.49
15.16
59
5.51
FCF yield (avg)%
10.12
10.57
11.04
10.22
13.14
14.57
12.85
15.22
13.78
15.60
6.90
14.57
12.99
43
15.66
FCF margin%
25.70
26.55
27.76
29.32
27.78
27.65
28.04
30.78
29.12
31.20
11.84
29.12
27.91
6
0.150
FCF / Net incomex
0.909
0.932
0.925
0.942
0.918
0.928
0.947
1.128
1.237
1.193
1.300
1.128
0.937
93
4.26
ROIC%
24.20
26.72
29.30
29.84
31.09
29.90
31.56
33.41
32.08
32.55
2.57
32.08
30.50
41
18.83
Return on equity%
6.65
8.88
6.62
4.56
4.97
7.87
6.09
8.46
6.33
5.92
24.53
6.33
6.47
11
2.61
Return on assets%
16.72
17.03
19.45
17.01
16.14
17.33
15.99
13.02
12.90
14.28
2.76
14.28
16.43
28
0.43
EPS$
1.29
1.53
1.52
1.67
1.83
1.88
1.83
1.85
1.92
2.25
0.48
4.20%
5.86%
—
23.37
EPS growth%
13.58
12.26
12.72
14.26
17.02
14.18
15.01
13.31
14.51
14.01
27.07
14.18
14.09
52
1.36
Bookvalue per sh$
2.41
2.24
2.45
2.37
2.47
2.64
2.88
2.96
3.34
3.46
0.94
6.96%
4.70%
—
0.63
FCF per share$
1.57
1.40
1.26
1.29
1.43
1.42
1.43
1.30
1.41
1.55
1.48
1.63%
(1.07%)
—
0.71
Dividend per sh$
1.59
1.67
1.84
1.80
1.63
1.50
1.72
1.64
1.60
1.77
0.36
1.60%
1.27%
—
21.64
Div yield (avg)%
15.36
13.27
12.82
15.37
15.22
14.50
13.62
12.22
9.33
10.82
6.00
12.22
13.45
17
8.46
Payout ratio%
24.10
25.45
27.50
24.75
26.71
28.65
27.36
30.22
29.73
28.24
18.23
28.65
27.43
34
0.716
Shares (diluted)B
1.023
1.118
1.234
1.287
1.425
1.628
1.794
1.718
1.721
1.654
0.709
3.02%
5.42%
30
22.76
Buyback yield%
18.08
17.04
15.72
13.31
15.68
13.55
13.33
15.06
14.14
11.36
29.67
13.55
14.60
81
1.687
D/E ratiox
0.625
0.631
0.698
0.643
0.605
0.624
0.642
0.659
0.736
0.750
1.322
0.659
0.643
81
1.063
Enterprise value$B
1.297
1.366
1.605
1.845
2.119
2.113
2.381
2.725
2.684
3.251
1.296
8.94%
10.66%
53
0.809
LT debt$B
1.900
1.857
1.867
1.720
1.641
1.577
1.560
1.504
1.628
1.623
1.593
(0.22%)
(0.87%)
69
Revenue
$2.428B
4.84%
1.00×
Cost of revenue
$1.587B
4.43%
0.96×
Operating expenses
$450.9M
5.73%
1.09×
Goodwill & intangibles
15.20%