0.898
Revenue$B
1.006
1.072
1.137
1.210
1.311
1.412
1.500
1.625
1.756
1.850
0.943
7.12%
6.94%
71
16.25
Revenue growth%
28.08
27.28
27.77
30.72
28.98
26.39
27.73
28.20
28.46
28.11
13.06
28.11
28.09
29
25.18
Gross margin%
20.26
17.76
16.67
17.18
16.09
14.48
14.76
13.33
11.99
10.08
14.39
13.33
15.42
55
28.76
Operating margin%
32.50
33.50
30.64
30.09
32.54
30.88
31.16
30.02
29.28
27.12
20.04
30.02
30.76
5
22.47
Net margin%
5.05
3.99
1.87
0.60
1.64
0.40
1.29
3.49
4.16
6.43
24.93
3.49
2.68
10
9.909
P/E ratio (avg)x
11.15
12.56
13.70
12.24
12.74
14.18
15.11
14.97
13.92
13.75
31.33
14.18
13.73
88
15.44
EV/EBITx
39.08
40.35
41.14
48.30
49.64
56.78
62.45
72.30
72.32
70.38
6.377
70.38
53.21
30
16.03
FCF yield (avg)%
27.98
26.09
27.08
24.88
27.52
27.75
29.08
27.46
26.80
26.01
4.26
27.46
27.27
37
13.06
FCF margin%
22.80
23.86
21.13
18.53
18.41
15.82
13.42
13.59
13.91
13.45
21.10
13.59
17.11
48
0.450
FCF / Net incomex
1.861
1.867
1.934
2.115
2.275
2.303
2.436
2.532
2.778
2.722
0.466
2.532
2.289
19
11.22
ROIC%
23.87
24.06
22.14
20.09
20.10
18.12
20.24
18.15
17.75
16.61
18.56
18.12
20.09
59
9.82
Return on equity%
7.51
6.51
6.46
8.68
8.80
8.72
6.49
7.62
5.62
7.21
14.14
7.21
7.36
52
2.41
Return on assets%
19.58
18.31
15.91
17.82
19.28
17.70
16.96
15.57
14.09
16.07
20.08
16.07
17.33
88
2.62
EPS$
3.06
3.40
2.99
2.94
3.09
3.44
3.50
3.17
3.27
3.21
2.73
0.79%
1.32%
—
24.92
EPS growth%
8.23
9.59
7.19
4.99
6.85
4.78
1.85
0.40
0.40
3.18
11.46
1.85
4.89
66
0.94
Bookvalue per sh$
3.60
3.93
3.87
3.73
3.60
3.73
3.97
4.04
4.61
4.47
2.47
4.46%
1.56%
—
3.04
FCF per share$
1.11
0.98
1.08
1.00
1.00
1.04
0.98
1.02
1.00
1.07
1.15
1.34%
(0.06%)
—
0.97
Dividend per sh$
2.00
1.97
2.08
1.89
1.91
1.84
1.87
1.76
1.79
1.96
2.61
0.51%
(0.41%)
—
20.81
Div yield (avg)%
9.33
11.18
11.34
11.48
12.71
9.74
8.29
5.80
5.45
4.45
22.11
5.80
9.54
14
28.76
Payout ratio%
10.50
11.48
11.18
11.59
9.65
12.36
15.11
17.53
19.39
16.66
10.28
16.66
11.98
24
502.1
Shares (diluted)M
575.3
585.4
596.8
534.5
532.8
488.9
525.3
516.8
519.4
559.8
508.4
0.99%
0.79%
40
26.72
Buyback yield%
16.95
16.29
14.99
13.92
16.27
19.05
17.16
17.82
17.75
16.03
10.75
17.75
16.62
69
0.796
D/E ratiox
0.397
0.366
0.353
0.369
0.346
0.319
0.297
0.293
0.301
0.315
1.396
0.301
0.332
71
1.443
Enterprise value$B
2.059
2.098
1.867
2.019
2.040
2.148
1.923
1.668
1.809
1.894
0.679
(1.48%)
(0.93%)
71
1.927
LT debt$B
2.623
2.678
2.504
2.384
2.358
2.510
2.574
2.941
3.327
3.181
0.813
6.17%
2.42%
75
Revenue
$1.850B
6.94%
1.00×
Cost of revenue
$1.284B
6.85%
0.99×
Operating expenses
$197.0M
7.05%
1.01×
Goodwill & intangibles
19.44%