0.671
Revenue$B
3.282
3.334
3.425
3.483
3.605
3.568
3.554
3.617
3.639
3.639
0.702
0.18%
1.28%
45
13.01
Revenue growth%
8.19
5.61
6.95
7.64
9.73
9.02
10.73
9.72
7.76
7.66
23.57
9.02
7.98
51
23.34
Gross margin%
11.24
8.33
9.65
9.59
7.51
5.50
3.48
6.00
7.66
5.15
10.31
5.50
7.59
93
10.61
Operating margin%
20.33
22.20
19.26
17.32
20.16
17.78
18.11
15.85
18.63
20.24
6.22
18.11
18.94
6
19.83
Net margin%
24.84
24.76
25.07
24.14
21.88
20.92
18.21
17.44
18.38
19.20
29.03
18.38
21.40
47
9.801
P/E ratio (avg)x
8.615
8.402
9.428
10.57
11.11
12.68
13.45
14.72
15.40
14.63
37.89
14.63
11.90
50
11.01
EV/EBITx
51.20
58.87
70.52
82.76
80.43
87.57
104.2
117.1
130.6
144.6
16.29
117.1
85.17
60
12.65
FCF yield (avg)%
16.66
15.04
12.45
14.02
15.93
16.11
17.11
18.71
19.41
21.15
29.70
18.71
16.38
32
14.60
FCF margin%
11.33
10.80
9.03
8.33
7.84
10.05
9.88
10.86
13.31
14.15
19.10
10.86
10.42
82
1.324
FCF / Net incomex
1.033
1.150
1.114
1.082
1.244
1.264
1.342
1.467
1.467
1.589
1.603
1.467
1.254
60
11.23
ROIC%
14.29
16.50
14.98
14.90
16.83
18.09
20.27
19.98
22.49
20.40
25.37
20.27
17.46
31
7.87
Return on equity%
29.87
29.01
31.89
29.19
29.52
31.20
30.68
27.92
29.43
28.55
14.16
29.43
29.48
10
14.16
Return on assets%
24.57
23.37
20.95
20.22
18.38
20.55
18.82
19.75
18.76
20.81
26.90
19.75
20.38
47
11.10
EPS$
3.54
3.74
3.70
3.85
4.03
4.54
5.15
6.04
6.50
6.62
11.47
10.43%
6.54%
—
17.29
EPS growth%
26.11
24.72
26.27
23.86
24.83
24.62
24.51
21.96
21.50
22.52
15.96
22.52
24.56
47
9.27
Bookvalue per sh$
7.07
7.65
8.86
9.68
10.62
10.31
10.18
10.24
10.54
12.38
9.92
3.11%
5.74%
—
12.12
FCF per share$
10.56
10.41
11.05
12.44
14.62
15.07
14.69
17.63
20.19
23.74
3.47
10.18%
8.28%
—
8.03
Dividend per sh$
1.77
1.65
1.84
1.77
1.65
1.46
1.48
1.54
1.39
1.44
1.90
(2.61%)
(2.41%)
—
3.38
Div yield (avg)%
13.19
13.94
14.96
13.67
15.59
15.17
14.14
14.76
15.99
13.23
2.83
14.76
14.45
59
11.37
Payout ratio%
7.91
7.51
8.58
10.59
9.71
8.64
8.08
8.05
9.70
9.73
11.82
8.64
8.61
41
311.4
Shares (diluted)M
290.3
254.7
235.0
217.2
241.1
236.5
211.0
197.5
211.0
210.9
311.3
(2.65%)
(2.47%)
87
13.14
Buyback yield%
19.89
21.54
22.25
23.00
22.08
20.01
21.63
23.07
22.89
22.05
23.09
22.05
22.07
82
0.796
D/E ratiox
1.002
0.978
1.121
1.278
1.178
1.247
1.356
1.461
1.498
1.651
1.404
1.461
1.262
26
3.413
Enterprise value$B
0.248
0.254
0.276
0.243
0.255
0.237
0.217
0.191
0.197
0.178
2.165
(6.90%)
(4.26%)
91
0.976
LT debt$B
1.751
1.887
2.030
2.240
2.059
2.009
1.867
1.961
1.961
1.916
3.271
(1.43%)
(0.05%)
20
Revenue
$3.639B
1.28%
1.00×
Cost of revenue
$2.332B
1.28%
1.00×
Operating expenses
$447.9M
0.84%
0.96×
Goodwill & intangibles
22.17%