4.597
Revenue$B
3.572
3.657
3.772
3.944
4.092
4.146
4.207
4.265
4.474
4.707
4.935
2.84%
3.27%
50
3.62
Revenue growth%
36.80
33.88
32.61
33.70
31.95
29.22
31.68
32.58
31.46
30.40
15.17
31.46
32.27
67
14.13
Gross margin%
23.49
25.06
26.75
23.78
25.39
26.88
26.67
27.59
25.76
22.97
21.62
26.67
25.58
68
24.11
Operating margin%
9.04
9.55
9.05
9.15
9.97
7.31
10.10
11.38
11.52
12.24
27.66
11.38
9.76
72
4.58
Net margin%
9.29
9.56
12.20
14.47
15.15
13.67
11.86
12.18
9.88
12.70
6.77
12.18
12.19
87
17.25
P/E ratio (avg)x
52.44
61.92
72.90
81.23
82.37
86.83
104.1
112.3
120.6
145.5
23.50
112.3
84.60
38
6.413
EV/EBITx
13.96
14.94
14.58
15.19
16.46
16.29
14.55
14.90
13.34
14.10
11.86
14.55
14.74
84
21.34
FCF yield (avg)%
1.18
0.83
3.54
5.97
6.78
7.11
6.75
4.34
5.13
5.82
7.83
5.82
5.47
27
13.47
FCF margin%
1.68
0.97
0.96
1.05
0.53
0.68
2.05
4.13
2.50
2.47
7.59
2.47
1.37
21
0.189
FCF / Net incomex
2.442
2.777
2.762
2.947
2.873
3.325
3.510
3.938
4.670
4.689
1.192
3.938
3.136
57
29.81
ROIC%
17.48
19.16
19.61
19.91
22.71
25.30
27.29
26.72
26.55
23.76
4.10
26.55
23.24
80
27.41
Return on equity%
7.75
10.57
9.12
6.97
4.91
4.02
4.46
5.91
6.87
6.00
25.37
5.91
6.44
27
17.60
Return on assets%
1.58
3.73
1.84
3.38
1.93
1.97
0.40
0.40
0.70
1.59
27.74
0.70
1.72
41
38.53
EPS$
43.98
45.80
44.04
48.56
52.62
52.73
58.23
64.82
61.38
70.65
40.03
6.07%
4.23%
—
27.66
EPS growth%
16.96
19.16
21.23
22.18
20.77
20.95
21.74
20.05
19.89
18.57
24.98
20.05
20.41
11
45.64
Bookvalue per sh$
26.45
24.61
26.44
29.69
30.86
29.42
27.62
31.13
31.17
35.52
12.81
2.86%
2.48%
—
37.47
FCF per share$
36.61
35.01
32.98
31.14
30.72
33.61
30.59
32.60
35.35
39.21
8.65
5.00%
(0.22%)
—
12.74
Dividend per sh$
14.81
15.97
16.10
15.40
16.41
16.95
18.85
18.14
20.51
22.39
13.86
6.41%
5.51%
—
22.48
Div yield (avg)%
0.40
0.40
1.43
4.31
5.14
5.75
7.09
7.21
7.04
4.67
6.88
7.04
4.90
52
28.42
Payout ratio%
23.44
20.93
21.45
19.61
18.24
16.87
14.03
11.30
11.92
9.46
25.29
11.92
17.55
35
39.08
Shares (diluted)M
28.53
28.43
28.85
29.01
26.48
24.24
24.37
24.81
27.14
27.44
38.55
0.72%
(1.12%)
32
20.51
Buyback yield%
6.77
7.67
10.29
11.66
13.44
14.69
12.35
9.95
10.10
10.30
7.36
10.30
10.30
40
0.543
D/E ratiox
0.602
0.599
0.561
0.586
0.523
0.509
0.496
0.447
0.398
0.416
0.234
0.447
0.516
35
0.797
Enterprise value$B
0.933
1.087
1.258
1.224
1.165
1.276
1.389
1.607
1.520
1.610
2.658
6.68%
6.31%
85
0.382
LT debt$B
1.338
1.316
1.239
1.184
1.054
0.967
0.978
0.960
0.976
1.033
3.095
(0.41%)
(2.38%)
47
Revenue
$4.707B
3.27%
1.00×
Cost of revenue
$3.101B
3.26%
1.00×
Operating expenses
$1.096B
3.64%
1.04×
Cash and investments
15.96%
Spread over hurdle
(2.27%)