1.225
Revenue$B
3.560
3.590
3.709
3.804
3.844
4.027
4.154
4.192
4.398
4.441
1.358
2.93%
2.49%
54
12.33
Revenue growth%
17.70
17.58
16.42
13.76
15.85
18.37
21.17
20.27
20.42
22.64
23.93
20.42
18.04
79
15.03
Gross margin%
21.55
24.49
26.95
28.32
27.68
29.97
27.05
24.63
24.28
23.03
24.04
24.63
25.79
91
28.82
Operating margin%
8.25
6.02
7.35
4.47
4.81
6.32
4.28
2.73
1.57
0.40
6.01
2.73
4.64
93
4.67
Net margin%
7.47
7.16
7.54
4.96
1.99
0.40
2.66
5.09
3.36
2.69
25.43
2.69
4.16
43
18.87
P/E ratio (avg)x
24.56
27.05
25.88
28.59
30.08
28.26
29.94
31.33
33.57
31.16
25.22
31.16
29.26
40
37.95
EV/EBITx
11.25
13.06
13.14
14.31
14.82
16.50
17.73
18.09
17.21
20.42
34.53
17.73
15.66
16
4.32
FCF yield (avg)%
19.15
16.16
18.82
17.02
19.43
22.05
24.69
25.33
25.78
23.56
9.07
24.69
20.74
89
28.18
FCF margin%
21.21
21.92
23.21
21.10
23.26
24.76
25.56
23.26
23.13
21.92
22.52
23.26
23.17
72
0.658
FCF / Net incomex
0.834
0.920
1.064
1.199
1.276
1.345
1.446
1.658
1.752
2.080
1.005
1.658
1.311
16
18.17
ROIC%
15.98
16.51
19.43
19.10
18.07
16.26
15.06
14.26
16.79
15.35
21.00
15.35
16.39
61
26.43
Return on equity%
11.40
11.61
11.64
11.23
14.10
15.97
16.28
14.47
12.55
10.47
24.60
14.47
12.09
16
18.24
Return on assets%
27.17
25.98
24.15
25.99
26.42
24.77
22.24
24.73
22.78
22.52
22.61
22.78
24.75
54
12.98
EPS$
6.25
6.43
6.16
6.29
6.17
6.80
6.74
7.15
7.70
8.34
13.33
6.19%
2.59%
—
27.40
EPS growth%
5.08
7.04
6.50
8.71
8.64
8.54
10.37
10.87
8.43
6.13
13.22
8.54
8.48
7
16.43
Bookvalue per sh$
5.57
6.13
6.55
6.49
6.74
7.06
6.77
7.56
8.90
10.33
8.97
8.91%
7.79%
—
14.53
FCF per share$
13.90
15.80
16.13
16.56
16.05
16.15
17.54
17.07
17.66
18.05
13.74
2.38%
2.47%
—
3.81
Dividend per sh$
22.59
25.17
24.10
22.95
23.43
25.74
26.98
28.65
27.17
28.74
7.17
4.17%
2.81%
—
25.97
Div yield (avg)%
9.22
10.60
8.34
11.04
8.31
10.29
7.44
5.39
4.85
4.58
18.86
5.39
8.32
44
20.93
Payout ratio%
16.52
14.36
14.82
14.50
15.74
15.90
18.20
20.86
17.88
18.75
15.90
18.20
16.21
46
124.8
Shares (diluted)M
111.5
118.3
124.0
122.0
121.8
116.5
122.9
127.1
109.4
112.4
124.5
(1.60%)
0.59%
55
6.01
Buyback yield%
6.18
7.34
7.70
7.90
7.59
9.68
8.77
6.49
6.52
7.04
15.99
7.04
7.47
55
0.714
D/E ratiox
1.214
1.375
1.383
1.548
1.751
1.916
1.948
2.200
2.364
2.645
1.640
2.200
1.834
76
3.118
Enterprise value$B
0.791
0.790
0.729
0.780
0.748
0.721
0.723
0.767
0.720
0.752
2.634
0.12%
0.58%
27
0.694
LT debt$B
0.410
0.418
0.364
0.390
0.400
0.437
0.440
0.479
0.463
0.429
4.260
1.40%
(0.06%)
73
Revenue
$4.441B
2.49%
1.00×
Cost of revenue
$2.987B
2.47%
1.00×
Operating expenses
$639.5M
3.47%
1.10×
Goodwill & intangibles
20.81%