3.145
Revenue$B
1.799
1.937
2.144
2.285
2.473
2.675
2.839
3.022
3.294
3.519
3.312
7.31%
7.85%
62
16.28
Revenue growth%
11.49
12.67
10.79
10.31
10.27
11.02
12.85
13.72
12.69
10.04
19.47
12.69
11.25
65
29.15
Gross margin%
16.53
17.00
15.13
15.68
14.43
11.47
9.45
11.22
11.02
13.92
29.97
11.22
14.18
22
24.31
Operating margin%
28.55
31.24
28.54
27.90
27.55
29.32
27.84
29.29
29.13
26.82
6.50
29.13
28.54
8
18.01
Net margin%
22.18
21.60
20.38
22.87
20.02
21.01
22.07
23.55
22.61
22.19
11.82
22.19
22.12
62
12.41
P/E ratio (avg)x
14.17
12.60
13.59
13.33
13.28
11.75
11.47
9.922
8.659
8.223
13.07
9.922
12.17
85
19.22
EV/EBITx
39.83
38.96
38.17
39.94
46.33
45.25
51.76
59.07
57.89
59.93
29.56
57.89
45.79
55
22.57
FCF yield (avg)%
18.34
20.40
19.41
19.66
21.37
22.91
24.72
23.89
25.54
25.01
11.62
24.72
22.14
61
15.27
FCF margin%
7.43
6.48
3.71
4.14
2.29
4.96
2.57
4.40
4.37
1.63
29.20
4.37
4.25
20
0.642
FCF / Net incomex
1.145
1.200
1.084
1.012
0.994
0.981
0.880
0.931
0.873
0.819
0.819
0.880
0.987
32
7.26
ROIC%
32.53
34.92
36.05
36.22
37.97
35.95
38.38
38.62
39.66
36.86
20.12
38.38
36.54
37
19.40
Return on equity%
27.47
29.81
31.99
31.47
30.93
31.76
30.55
28.03
28.00
30.51
21.54
30.51
30.53
10
7.54
Return on assets%
30.27
30.65
32.35
32.20
31.19
28.31
30.45
32.36
34.65
37.55
14.74
32.36
31.70
49
22.42
EPS$
29.05
32.70
33.09
31.19
31.71
32.19
31.82
34.89
34.78
38.28
23.87
3.84%
3.22%
—
19.57
EPS growth%
25.59
22.84
25.70
27.37
25.89
24.89
27.68
24.72
26.17
24.33
4.41
24.89
25.65
77
14.01
Bookvalue per sh$
7.63
7.50
7.15
7.30
7.27
7.66
7.50
8.24
9.17
8.36
13.82
2.85%
0.54%
—
9.61
FCF per share$
30.80
36.37
43.69
47.67
49.50
55.24
65.70
65.60
64.41
76.48
11.28
9.09%
9.59%
—
23.23
Dividend per sh$
17.46
18.57
16.75
15.69
14.58
13.64
14.28
15.21
14.01
13.38
9.63
(1.71%)
(3.09%)
—
24.57
Div yield (avg)%
9.49
7.99
9.96
7.80
5.80
6.84
6.34
7.36
8.11
5.44
16.09
6.84
7.58
35
13.55
Payout ratio%
9.30
12.22
9.87
7.48
8.45
11.06
12.39
10.05
8.39
9.35
11.92
10.05
9.61
34
87.76
Shares (diluted)M
103.6
105.7
113.7
121.7
125.4
134.7
122.2
126.2
124.1
134.4
87.51
1.39%
2.33%
54
8.81
Buyback yield%
31.63
29.20
26.36
27.82
26.86
28.65
30.53
28.76
27.24
27.45
24.25
28.65
28.23
87
0.754
D/E ratiox
0.962
0.924
0.877
0.863
0.953
0.988
1.058
1.074
1.151
1.097
1.046
1.074
0.975
89
0.489
Enterprise value$B
1.625
1.501
1.407
1.349
1.334
1.467
1.496
1.395
1.337
1.301
1.586
(0.50%)
(1.60%)
13
1.665
LT debt$B
1.870
1.826
1.887
1.862
2.063
2.437
2.882
3.197
3.403
3.304
1.803
9.87%
5.73%
61
Revenue
$3.519B
7.85%
1.00×
Cost of revenue
$2.221B
7.87%
1.00×
Operating expenses
$430.3M
8.32%
1.04×