2.207
Revenue$B
2.909
2.943
3.005
3.054
3.034
3.049
3.068
3.093
3.032
2.994
2.426
(0.27%)
0.44%
60
4.01
Revenue growth%
12.90
9.99
12.67
12.83
14.51
16.39
18.84
16.04
15.28
15.27
25.86
16.04
14.89
92
5.36
Gross margin%
30.50
27.61
28.72
29.97
32.06
34.31
33.79
33.07
34.24
34.28
10.51
34.24
32.56
76
19.06
Operating margin%
17.02
17.94
20.84
19.88
17.05
19.97
17.36
18.06
17.10
18.40
18.18
18.06
18.00
59
18.21
Net margin%
24.63
25.35
25.82
27.34
24.94
27.48
28.45
25.68
23.08
24.54
11.47
25.68
25.52
81
32.30
P/E ratio (avg)x
16.75
17.05
17.68
16.42
17.12
17.42
15.46
16.77
14.87
15.25
7.036
15.46
16.76
81
23.82
EV/EBITx
51.93
62.16
69.11
75.91
75.19
84.93
91.30
93.07
106.6
110.5
13.71
93.07
80.42
60
2.74
FCF yield (avg)%
13.79
11.12
12.43
15.35
13.99
13.41
12.33
10.54
12.91
11.47
13.70
12.33
12.67
22
3.79
FCF margin%
28.05
25.99
28.09
30.56
32.50
31.50
29.16
30.31
29.20
29.78
27.23
29.78
29.49
16
0.368
FCF / Net incomex
2.142
2.000
1.855
1.876
1.844
2.014
2.165
2.124
2.260
2.308
1.654
2.165
2.069
15
5.10
ROIC%
13.10
13.63
13.59
16.30
17.62
20.37
19.97
17.54
20.10
20.93
25.97
20.10
17.58
74
22.51
Return on equity%
19.82
19.92
17.03
14.83
17.19
17.84
16.90
16.99
18.75
19.77
2.98
17.84
17.52
75
8.69
Return on assets%
23.31
26.10
25.09
24.26
26.89
26.01
25.68
22.85
25.40
27.73
7.59
25.68
25.54
72
4.54
EPS$
5.71
5.71
6.10
6.59
6.02
5.54
5.68
6.03
6.12
5.30
4.97
(2.51%)
(1.72%)
—
27.50
EPS growth%
18.02
17.98
18.98
20.22
21.12
19.41
19.69
17.23
18.40
20.64
3.07
19.41
19.19
57
5.77
Bookvalue per sh$
5.00
4.80
4.37
4.08
4.14
3.70
4.02
4.10
4.52
4.97
4.26
3.71%
0.67%
—
1.44
FCF per share$
7.44
7.21
6.74
6.50
6.19
6.44
6.25
6.65
6.71
6.22
4.47
0.10%
(1.74%)
—
4.51
Dividend per sh$
2.63
2.34
2.36
2.47
2.49
2.22
2.04
2.10
2.23
2.19
2.20
(2.51%)
(1.78%)
—
22.78
Div yield (avg)%
22.56
22.01
20.34
22.19
23.65
24.08
24.73
21.93
24.04
21.10
4.51
24.04
22.38
73
13.37
Payout ratio%
20.33
20.52
22.52
25.40
26.55
25.64
22.92
20.76
23.60
21.09
27.16
22.92
22.72
41
138.3
Shares (diluted)M
178.5
166.8
161.2
178.8
159.7
155.6
158.0
175.4
171.0
175.2
136.2
1.88%
(0.28%)
82
8.20
Buyback yield%
15.45
14.89
12.22
11.06
11.25
10.84
10.24
12.60
11.62
14.43
2.46
11.62
11.92
7
1.375
D/E ratiox
1.574
1.633
1.659
1.764
1.637
1.881
2.036
2.282
2.287
2.463
0.133
2.282
1.822
34
1.690
Enterprise value$B
2.977
2.997
2.560
2.582
2.682
2.588
2.295
2.488
2.691
2.544
2.338
(1.05%)
(0.74%)
53
2.518
LT debt$B
1.447
1.273
1.184
1.028
1.092
0.978
0.890
0.792
0.739
0.627
0.902
(10.52%)
(9.09%)
16
Revenue
$2.994B
0.44%
1.00×
Cost of revenue
$2.096B
0.44%
1.00×
Operating expenses
$530.2M
0.55%
1.01×
Goodwill & intangibles
14.00%