1.281
Revenue$B
3.993
4.019
4.091
4.059
4.019
4.036
3.994
3.981
3.985
4.035
1.362
0.08%
0.16%
11
16.82
Revenue growth%
14.92
11.92
12.24
14.05
14.57
12.76
15.19
15.70
16.86
18.39
16.76
15.70
14.75
33
11.65
Gross margin%
9.91
9.59
7.97
10.77
12.65
12.13
14.72
16.79
16.78
15.42
23.77
15.42
12.39
66
28.98
Operating margin%
31.25
28.96
26.71
26.34
28.15
30.27
31.72
31.63
30.79
33.18
12.42
31.63
30.53
39
27.11
Net margin%
24.90
26.28
26.75
28.30
29.79
30.11
29.20
30.22
31.92
34.91
6.21
30.22
29.49
16
20.19
P/E ratio (avg)x
9.594
9.904
9.472
8.279
8.937
8.215
8.167
7.990
8.626
7.749
6.240
8.167
8.452
91
27.11
EV/EBITx
9.499
8.512
7.812
7.653
7.276
7.716
8.286
8.366
7.818
7.312
19.04
7.818
7.815
23
19.91
FCF yield (avg)%
18.11
19.10
18.11
17.43
20.33
21.57
24.24
23.21
22.28
20.71
13.60
22.28
20.52
16
14.86
FCF margin%
22.27
22.40
25.39
22.50
23.33
25.95
24.19
26.55
25.83
24.07
2.48
25.83
24.13
73
0.407
FCF / Net incomex
1.215
1.155
1.140
1.111
1.186
1.158
1.023
0.909
0.964
0.872
1.217
0.964
1.125
19
19.30
ROIC%
2.92
5.81
4.15
2.86
5.08
5.61
5.34
4.10
4.01
5.97
15.82
5.34
4.62
23
15.12
Return on equity%
9.91
12.14
14.12
16.09
18.62
17.75
16.09
17.66
17.85
15.52
13.06
17.66
16.09
19
12.83
Return on assets%
21.31
23.30
21.24
22.25
23.04
25.43
26.68
24.29
27.07
24.08
13.85
25.43
23.69
80
5.80
EPS$
20.65
21.17
21.95
21.50
20.90
20.77
19.25
21.28
23.85
23.06
6.22
1.98%
2.26%
—
14.52
EPS growth%
19.62
22.14
19.19
21.15
24.10
22.52
22.13
25.07
23.25
23.82
9.84
23.25
22.33
54
9.20
Bookvalue per sh$
8.16
7.79
8.95
9.26
9.81
10.48
12.21
12.25
12.51
12.92
8.04
5.66%
5.53%
—
21.37
FCF per share$
24.04
27.39
31.19
30.20
28.59
31.24
33.86
31.78
33.58
37.25
14.22
5.43%
3.79%
—
10.97
Dividend per sh$
16.94
18.72
18.57
18.51
20.02
24.33
29.53
28.86
29.75
35.38
4.17
12.06%
8.11%
—
16.10
Div yield (avg)%
11.63
10.34
10.92
11.04
13.78
15.75
14.00
13.88
12.42
9.57
20.22
13.88
12.03
11
14.18
Payout ratio%
17.31
19.25
22.24
25.06
25.07
22.57
24.24
25.99
25.50
27.42
20.66
25.50
24.65
15
74.21
Shares (diluted)M
129.0
145.4
139.9
136.1
150.0
144.5
141.8
140.4
151.3
157.5
71.57
0.97%
2.79%
22
29.02
Buyback yield%
12.81
14.32
12.50
13.25
12.58
12.33
14.99
14.97
12.29
12.60
12.78
12.60
12.70
54
1.710
D/E ratiox
0.896
0.913
0.777
0.702
0.732
0.706
0.731
0.739
0.701
0.647
0.750
0.706
0.731
38
2.093
Enterprise value$B
1.971
1.985
2.310
2.512
2.918
3.154
3.044
2.868
3.224
3.196
2.331
1.83%
6.47%
94
1.820
LT debt$B
3.654
4.141
3.950
3.708
4.220
4.031
4.517
4.984
5.318
6.101
1.411
7.65%
4.74%
15
Revenue
$4.035B
0.16%
1.00×
Cost of revenue
$2.824B
0.16%
1.00×
Operating expenses
$824.4M
0.79%
1.06×
Goodwill & intangibles
15.66%