1.319
Revenue$B
2.221
2.277
2.441
2.541
2.671
2.838
2.945
3.052
3.137
3.316
1.384
4.42%
4.49%
33
17.84
Revenue growth%
13.26
12.68
10.14
11.63
11.14
10.39
11.36
13.81
16.80
15.05
17.81
13.81
12.15
36
27.85
Gross margin%
24.73
24.48
23.73
22.65
24.94
26.12
29.02
28.91
31.91
30.14
8.29
29.02
25.53
76
7.45
Operating margin%
12.64
10.13
8.72
5.83
3.36
4.27
6.57
5.58
6.25
6.99
29.15
6.25
6.41
46
18.65
Net margin%
27.00
26.00
28.87
30.56
32.45
29.66
32.24
30.70
33.69
33.48
21.64
32.24
30.63
92
6.413
P/E ratio (avg)x
26.12
24.56
23.53
21.56
23.53
22.56
21.51
19.92
19.02
19.92
37.74
19.92
22.06
27
6.268
EV/EBITx
29.06
27.69
27.79
24.10
24.55
26.02
24.20
24.21
22.66
24.06
27.21
24.20
24.38
26
18.52
FCF yield (avg)%
21.23
24.10
21.78
19.71
22.48
22.70
24.84
24.96
22.57
24.90
6.43
24.84
22.64
50
10.53
FCF margin%
4.31
4.47
5.70
5.93
7.25
4.51
5.26
4.76
4.02
6.26
13.89
4.76
5.01
67
0.973
FCF / Net incomex
0.839
0.897
0.949
1.015
1.019
1.031
0.944
0.884
0.828
0.793
0.904
0.884
0.921
43
20.26
ROIC%
19.49
19.47
21.67
21.70
22.15
23.75
24.27
21.59
23.17
21.36
26.07
23.17
21.69
15
11.46
Return on equity%
2.07
4.87
7.16
4.72
2.21
3.27
2.35
0.40
1.29
4.27
12.26
2.35
2.81
82
14.61
Return on assets%
10.59
10.84
13.68
10.96
10.08
8.75
8.62
8.70
6.81
9.65
8.48
8.70
9.86
56
2.26
EPS$
2.93
3.49
3.54
4.06
4.61
4.57
5.55
6.54
6.97
8.46
2.34
12.93%
11.32%
—
22.53
EPS growth%
13.85
14.81
13.35
15.73
14.04
13.11
12.29
13.56
13.22
15.73
29.87
13.22
13.71
74
1.52
Bookvalue per sh$
6.18
6.69
7.15
7.96
7.55
7.85
8.26
8.32
8.05
8.09
1.68
1.41%
3.31%
—
1.31
FCF per share$
2.45
2.49
2.57
2.22
1.93
1.80
1.71
1.82
1.98
2.15
4.10
2.16%
(1.51%)
—
1.56
Dividend per sh$
2.92
3.18
2.87
2.68
2.52
2.61
2.33
2.23
2.04
2.23
3.12
(2.42%)
(2.67%)
—
11.71
Div yield (avg)%
25.53
27.72
25.20
25.03
22.63
24.43
25.05
26.60
28.37
26.46
28.10
26.46
25.37
12
19.29
Payout ratio%
1.95
3.98
5.59
3.60
1.63
2.47
2.13
5.00
4.11
6.35
23.71
4.11
3.79
8
444.5
Shares (diluted)M
378.5
366.3
379.8
335.2
339.9
321.1
324.2
324.2
298.9
267.6
438.6
(4.67%)
(4.71%)
91
24.51
Buyback yield%
7.98
8.90
6.98
5.57
7.02
4.25
6.49
4.10
1.80
0.67
2.29
4.10
6.03
10
0.647
D/E ratiox
0.324
0.325
0.328
0.316
0.350
0.319
0.324
0.355
0.337
0.366
1.236
0.337
0.327
83
2.584
Enterprise value$B
1.112
1.051
1.031
1.032
0.990
0.979
0.922
0.805
0.695
0.680
1.367
(7.24%)
(6.23%)
62
0.128
LT debt$B
1.800
1.660
1.696
1.668
1.613
1.804
1.720
1.889
1.759
1.825
1.618
2.51%
0.89%
35
Revenue
$3.316B
4.49%
1.00×
Cost of revenue
$2.194B
4.51%
1.00×
Operating expenses
$383.9M
4.46%
1.00×
Goodwill & intangibles
17.49%
Spread over hurdle
(1.67%)