1.458
Revenue$B
3.610
3.772
3.895
3.996
4.116
4.172
4.353
4.404
4.446
4.592
1.510
2.21%
2.80%
73
26.19
Revenue growth%
17.00
15.28
17.17
19.04
18.57
17.31
15.30
13.07
10.37
12.84
29.47
13.07
16.15
44
14.81
Gross margin%
7.76
8.11
8.35
10.82
11.24
12.54
12.23
9.60
9.70
7.25
6.86
9.70
9.65
81
2.24
Operating margin%
14.70
13.96
13.42
15.42
17.20
15.10
12.10
12.87
13.32
11.40
19.07
12.87
13.69
89
9.66
Net margin%
9.35
6.46
6.11
7.94
6.77
8.23
9.07
7.46
8.87
10.06
27.25
8.87
8.08
16
36.61
P/E ratio (avg)x
8.233
7.181
6.735
7.197
7.699
7.559
8.201
8.341
8.622
8.331
13.47
8.331
7.950
89
10.39
EV/EBITx
23.81
21.10
18.95
17.65
16.51
16.42
15.56
14.75
13.38
12.75
32.59
14.75
16.47
22
9.68
FCF yield (avg)%
16.90
16.91
16.37
15.29
14.39
11.46
9.04
9.92
10.29
8.98
11.98
9.92
12.92
74
2.90
FCF margin%
26.05
28.53
28.12
26.18
28.47
28.98
29.16
29.38
27.33
26.97
8.41
28.98
28.29
35
1.768
FCF / Net incomex
1.804
1.753
1.934
1.775
1.669
1.580
1.449
1.490
1.522
1.490
0.371
1.490
1.625
27
11.56
ROIC%
17.77
16.23
17.50
16.31
14.84
13.23
12.88
14.85
12.87
12.46
22.89
12.88
14.84
72
18.06
Return on equity%
31.87
32.67
32.56
34.36
31.78
29.90
31.57
30.13
30.96
32.32
18.03
30.96
31.83
34
26.03
Return on assets%
7.47
8.66
6.15
3.40
4.44
6.50
6.90
7.10
5.21
6.80
10.85
6.80
6.65
12
12.34
EPS$
28.83
28.29
28.65
27.12
27.71
28.83
29.04
27.49
29.41
32.41
13.37
3.18%
2.49%
—
11.35
EPS growth%
30.39
29.48
27.63
30.59
29.94
27.04
24.19
22.36
23.07
23.62
6.62
23.62
27.34
34
19.07
Bookvalue per sh$
25.70
28.23
28.16
25.34
23.00
21.29
21.41
20.54
22.44
23.72
12.32
0.62%
0.34%
—
5.33
FCF per share$
5.52
5.00
5.02
4.76
4.83
4.65
4.26
3.92
3.81
3.45
10.26
(6.53%)
(3.81%)
—
11.89
Dividend per sh$
4.13
4.70
4.49
4.55
4.62
4.91
4.88
5.23
6.07
6.11
10.06
5.73%
3.63%
—
27.71
Div yield (avg)%
17.25
17.47
14.71
12.63
10.92
12.61
13.88
11.81
10.02
9.25
5.59
11.81
12.62
15
12.13
Payout ratio%
25.96
24.48
24.49
26.20
26.93
24.89
26.55
23.81
26.62
28.92
18.40
26.55
26.08
30
57.55
Shares (diluted)M
63.62
65.37
73.77
84.33
80.80
81.99
85.12
79.30
85.32
88.71
59.23
1.89%
3.08%
53
10.63
Buyback yield%
14.67
15.50
15.92
15.92
16.88
18.45
19.94
17.43
14.46
13.25
3.90
17.43
15.92
93
1.161
D/E ratiox
1.479
1.415
1.455
1.505
1.571
1.660
1.715
1.814
1.930
2.014
0.366
1.814
1.616
87
3.334
Enterprise value$B
2.525
2.249
2.198
2.291
2.425
2.551
2.617
2.558
2.587
2.913
3.657
3.73%
2.58%
38
1.711
LT debt$B
1.763
1.891
1.816
1.978
2.063
2.175
2.424
2.385
2.298
2.674
0.997
5.33%
3.84%
75
Revenue
$4.592B
2.80%
1.00×
Cost of revenue
$3.214B
2.80%
1.00×
Operating expenses
$610.9M
2.47%
0.97×
Cash and investments
17.22%
Property and equipment
16.46%
Spread over hurdle
29.76%