1.046
Revenue$B
2.999
3.030
3.083
3.068
3.176
3.273
3.329
3.395
3.538
3.555
1.164
2.28%
1.81%
94
4.65
Revenue growth%
11.21
13.80
11.20
9.16
10.83
7.95
10.24
11.90
12.52
11.14
7.17
11.14
11.17
72
8.06
Gross margin%
33.11
31.23
29.72
30.20
29.42
30.83
31.45
31.11
33.10
35.40
23.46
31.45
31.17
81
12.24
Operating margin%
16.52
17.55
18.27
18.24
18.85
17.73
17.71
16.86
19.49
16.63
3.81
17.71
17.72
30
23.48
Net margin%
17.76
14.93
13.98
12.65
13.14
11.53
12.28
9.63
9.89
7.28
29.65
9.89
12.47
43
6.156
P/E ratio (avg)x
35.77
38.41
42.76
46.55
49.99
49.59
48.50
54.14
62.76
62.50
16.47
54.14
49.05
16
28.02
EV/EBITx
6.724
6.384
5.563
5.828
5.677
5.449
4.929
4.680
4.553
4.691
31.06
4.691
5.506
81
28.23
FCF yield (avg)%
25.88
24.71
26.56
28.27
29.04
26.54
23.75
24.02
26.77
23.77
12.74
24.02
26.21
17
18.67
FCF margin%
14.52
17.18
18.59
20.76
22.02
24.22
24.45
24.98
27.46
25.91
23.62
24.98
23.12
8
1.041
FCF / Net incomex
0.737
0.849
1.020
1.045
1.191
1.401
1.639
1.812
1.771
2.023
1.737
1.771
1.296
88
23.98
ROIC%
10.19
7.38
6.24
3.88
3.90
5.24
5.76
7.81
5.22
3.32
7.76
5.24
5.50
39
5.17
Return on equity%
23.18
23.76
22.87
24.08
21.86
19.49
17.85
16.35
16.31
15.13
16.49
16.35
20.67
62
12.54
Return on assets%
29.18
32.10
30.83
33.31
33.63
32.36
31.73
29.22
31.80
31.06
11.61
31.73
31.76
32
3.68
EPS$
3.91
3.71
3.47
3.43
2.97
2.73
2.49
2.59
2.45
2.31
3.98
(4.92%)
(4.66%)
—
21.26
EPS growth%
22.62
24.96
23.46
21.91
19.39
16.74
19.25
20.19
18.90
21.24
5.13
19.25
20.72
47
2.35
Bookvalue per sh$
1.84
1.83
1.67
1.77
1.62
1.50
1.62
1.61
1.58
1.46
1.69
(1.96%)
(2.18%)
—
2.74
FCF per share$
1.08
1.13
1.15
1.24
1.25
1.21
1.29
1.42
1.48
1.56
3.55
4.62%
3.76%
—
0.97
Dividend per sh$
1.86
2.10
2.20
2.23
2.38
2.71
2.70
2.92
3.33
3.16
1.16
5.78%
4.64%
—
3.31
Div yield (avg)%
20.16
17.31
19.11
16.74
16.28
14.86
12.65
10.39
8.48
9.16
13.80
10.39
15.57
77
2.24
Payout ratio%
23.08
20.79
18.96
19.63
22.55
20.68
22.24
23.62
23.62
21.17
18.14
22.24
21.71
90
289.2
Shares (diluted)M
447.0
483.3
575.0
552.3
527.4
564.8
538.6
629.3
669.2
685.5
295.6
5.38%
5.09%
12
20.72
Buyback yield%
26.71
28.64
30.28
32.56
34.16
36.08
33.76
36.43
37.50
35.25
29.57
36.08
33.96
64
1.087
D/E ratiox
1.290
1.314
1.485
1.586
1.479
1.339
1.478
1.506
1.646
1.689
0.282
1.506
1.482
21
1.528
Enterprise value$B
1.695
1.847
1.750
1.606
1.647
1.494
1.386
1.440
1.449
1.481
0.928
(2.10%)
(2.07%)
52
0.940
LT debt$B
4.677
4.379
4.442
4.824
4.453
4.778
4.749
5.181
5.259
5.587
1.857
4.64%
2.94%
35
Revenue
$3.555B
1.81%
1.00×
Cost of revenue
$2.364B
1.52%
0.97×
Operating expenses
$769.8M
1.96%
1.02×
Goodwill & intangibles
18.75%