4.133
Revenue$B
3.139
3.336
3.582
3.827
4.073
4.445
4.821
5.221
5.620
6.163
4.514
8.64%
7.84%
42
8.62
Revenue growth%
11.19
11.06
11.97
10.09
7.23
9.55
10.31
11.75
10.90
12.68
27.98
10.90
10.98
20
9.98
Gross margin%
17.99
18.70
15.98
17.31
18.28
20.60
21.64
19.16
16.36
16.00
8.22
19.16
18.14
82
21.27
Operating margin%
25.30
26.14
24.57
25.96
28.06
26.63
25.48
26.34
25.48
28.00
19.85
26.34
26.05
7
29.76
Net margin%
4.66
2.48
2.06
3.31
4.73
4.92
7.48
6.92
5.30
4.95
2.99
5.30
4.82
79
13.80
P/E ratio (avg)x
35.41
38.84
36.48
40.35
43.98
45.24
43.35
47.33
49.00
49.66
14.40
47.33
43.67
59
9.485
EV/EBITx
24.30
23.13
26.85
27.93
29.23
31.39
30.73
32.07
35.28
38.42
10.99
32.07
29.98
23
19.01
FCF yield (avg)%
8.65
8.46
7.97
5.45
8.24
6.03
6.83
7.19
7.29
8.28
11.18
7.19
7.63
79
5.43
FCF margin%
12.40
10.57
9.90
7.99
8.69
6.87
7.18
5.83
4.10
4.39
7.39
5.83
7.59
61
1.461
FCF / Net incomex
0.459
0.411
0.367
0.384
0.420
0.372
0.360
0.321
0.302
0.263
0.695
0.321
0.369
82
8.56
ROIC%
8.92
6.85
3.99
5.68
8.26
7.07
8.85
10.95
12.77
12.09
22.11
10.95
8.55
21
29.81
Return on equity%
16.19
18.04
19.98
19.34
17.81
14.94
12.90
10.60
12.94
11.66
22.44
12.90
15.56
85
2.60
Return on assets%
5.79
3.77
5.53
8.25
8.76
7.35
4.35
6.65
6.20
4.55
11.65
6.20
6.00
57
34.44
EPS$
7.86
7.51
7.37
8.65
9.41
10.93
10.32
10.81
12.73
13.23
35.74
7.06%
5.60%
—
29.48
EPS growth%
20.55
18.37
17.38
17.61
18.36
17.88
18.92
16.91
16.80
16.74
2.65
16.91
17.74
71
27.16
Bookvalue per sh$
20.00
17.06
15.94
13.91
13.75
12.84
12.55
12.69
13.17
14.18
20.25
0.61%
(3.56%)
—
38.28
FCF per share$
23.02
25.63
27.00
29.50
29.14
31.08
31.45
33.10
35.16
32.81
16.79
2.40%
4.17%
—
30.93
Dividend per sh$
14.44
14.82
17.50
19.72
23.43
24.63
28.70
27.63
28.93
34.31
34.35
7.93%
10.96%
—
12.43
Div yield (avg)%
5.70
8.28
6.98
6.63
6.56
6.33
5.30
4.83
5.35
3.80
3.01
5.30
6.02
9
29.02
Payout ratio%
13.93
13.42
13.07
10.67
11.33
12.16
12.35
14.21
14.02
16.16
15.11
14.02
13.25
92
192.1
Shares (diluted)M
160.9
140.5
146.5
146.4
154.6
133.4
135.5
146.8
158.4
168.7
201.9
1.75%
(0.72%)
24
11.73
Buyback yield%
33.11
31.63
30.36
32.28
29.65
31.89
33.30
32.69
32.09
34.48
19.90
32.69
32.18
86
0.347
D/E ratiox
1.411
1.580
1.510
1.539
1.576
1.527
1.560
1.402
1.300
1.373
1.610
1.402
1.519
77
2.043
Enterprise value$B
0.778
0.826
0.876
0.843
0.821
0.876
0.867
0.942
0.867
0.791
3.096
(0.75%)
(1.24%)
75
1.044
LT debt$B
5.473
5.397
4.815
4.975
4.888
4.787
4.300
4.060
3.948
3.968
3.765
(4.09%)
(3.28%)
78
Revenue
$6.163B
7.84%
1.00×
Cost of revenue
$2.715B
7.89%
1.00×
Operating expenses
$1.405B
7.79%
1.00×
Goodwill & intangibles
18.07%
Cash and investments
17.60%
Spread over hurdle
17.11%