1.510
Revenue$B
1.915
2.035
2.104
2.196
2.246
2.377
2.420
2.545
2.684
2.788
1.662
4.42%
4.39%
21
20.26
Revenue growth%
7.14
4.70
6.85
9.33
10.06
9.58
10.52
12.34
9.58
10.18
5.66
10.18
9.58
22
17.76
Gross margin%
14.44
13.82
11.57
10.36
13.02
13.44
11.48
9.94
10.27
8.90
29.45
10.27
11.53
51
21.79
Operating margin%
10.58
10.45
9.59
7.61
7.35
6.61
5.80
6.28
4.80
5.53
8.15
5.80
6.98
70
27.45
Net margin%
4.78
6.90
9.77
11.61
10.46
9.87
6.98
4.98
7.79
6.77
3.02
6.98
7.38
6
25.94
P/E ratio (avg)x
45.81
52.26
57.20
66.72
76.49
86.97
89.22
99.28
109.6
127.9
14.95
99.28
81.73
61
8.011
EV/EBITx
52.51
50.33
48.46
54.13
64.64
62.68
60.09
69.53
76.07
83.33
8.123
69.53
61.38
37
14.57
FCF yield (avg)%
23.15
22.02
23.04
22.94
21.99
20.43
22.25
21.27
20.43
23.14
16.88
21.27
22.14
80
4.71
FCF margin%
14.97
16.80
17.04
19.62
20.42
20.51
17.97
16.12
13.62
13.29
25.66
16.12
16.92
80
0.894
FCF / Net incomex
0.332
0.333
0.310
0.338
0.385
0.359
0.356
0.391
0.416
0.469
0.420
0.391
0.357
61
3.71
ROIC%
1.73
3.36
1.14
2.16
4.28
5.95
7.07
6.69
7.72
9.46
18.13
7.07
5.12
81
26.99
Return on equity%
10.19
10.20
9.92
7.81
6.90
5.89
6.46
8.82
6.10
9.06
8.40
6.46
8.31
56
13.12
Return on assets%
17.89
18.42
16.96
14.17
16.22
17.92
15.45
17.17
17.17
19.63
28.23
17.17
17.17
62
3.29
EPS$
1.66
1.50
1.56
1.54
1.68
1.83
1.89
2.04
2.05
2.03
3.58
3.81%
2.57%
—
23.24
EPS growth%
8.68
6.26
3.85
4.63
5.42
5.99
6.50
4.82
6.14
4.97
14.41
5.99
5.71
70
6.56
Bookvalue per sh$
5.44
5.46
5.04
5.28
5.90
6.54
6.07
7.02
7.03
7.24
6.35
4.16%
2.82%
—
4.14
FCF per share$
1.20
1.36
1.32
1.45
1.65
1.65
1.63
1.63
1.80
2.06
5.75
4.57%
4.83%
—
2.67
Dividend per sh$
5.51
5.08
5.20
4.62
4.39
4.63
4.87
4.86
4.98
4.55
5.19
0.69%
(3.02%)
—
29.18
Div yield (avg)%
33.49
33.80
36.43
34.63
37.29
38.81
37.36
36.86
38.99
40.57
6.03
38.81
37.08
32
27.35
Payout ratio%
18.73
21.07
21.64
23.12
20.87
19.30
18.01
18.86
20.96
18.99
6.62
18.99
20.09
64
115.9
Shares (diluted)M
153.5
160.8
154.3
156.6
170.7
179.8
179.8
205.3
206.1
220.5
116.1
5.25%
4.29%
14
21.69
Buyback yield%
10.30
8.99
7.44
9.87
8.93
9.20
10.20
11.51
11.25
8.37
12.45
10.20
9.53
76
1.275
D/E ratiox
2.371
2.221
2.118
2.393
2.623
2.963
3.215
3.554
3.869
3.736
0.930
3.554
2.793
78
0.776
Enterprise value$B
1.149
1.205
1.285
1.173
1.207
1.108
1.076
1.109
1.023
0.950
1.830
(4.68%)
(1.00%)
17
1.470
LT debt$B
0.998
1.035
1.198
1.150
1.157
1.147
1.237
1.212
1.182
1.270
0.764
1.88%
4.02%
9
Revenue
$2.788B
4.39%
1.00×
Cost of revenue
$1.751B
4.65%
1.03×
Operating expenses
$445.1M
4.53%
1.01×
Cash and investments
15.06%
Goodwill & intangibles
13.91%