0.865
Revenue$B
1.959
2.019
2.057
2.155
2.224
2.235
2.239
2.276
2.289
2.307
0.960
0.74%
2.08%
38
24.29
Revenue growth%
17.61
19.16
20.36
18.30
17.73
18.94
18.37
17.45
19.36
19.84
11.73
18.94
18.66
93
24.93
Gross margin%
25.49
24.50
27.41
25.19
25.02
22.63
20.70
20.94
23.86
21.97
28.66
21.97
24.18
21
28.54
Operating margin%
30.83
31.61
29.99
31.83
33.57
31.45
28.87
28.82
28.77
28.23
6.24
28.82
30.41
93
27.64
Net margin%
0.40
0.40
0.40
0.40
2.71
3.14
2.78
0.40
0.67
3.22
14.58
2.78
0.54
41
19.97
P/E ratio (avg)x
32.13
29.36
26.74
28.93
30.10
28.73
31.44
30.18
26.77
23.09
9.090
28.73
29.15
45
6.227
EV/EBITx
20.47
19.79
20.93
19.46
16.83
16.12
17.08
15.73
15.30
15.10
37.11
15.73
16.96
72
16.67
FCF yield (avg)%
15.34
17.54
15.65
18.33
20.32
18.72
21.37
21.89
22.62
20.72
13.68
21.37
19.52
87
22.48
FCF margin%
27.18
29.73
28.62
30.72
28.28
25.86
24.90
22.51
24.16
26.52
28.31
24.90
26.85
89
0.244
FCF / Net incomex
1.711
1.699
1.829
1.969
1.828
1.891
1.937
1.879
2.090
2.053
1.780
1.937
1.885
42
17.40
ROIC%
4.76
4.12
3.53
4.74
3.17
0.47
0.40
0.41
2.67
3.23
16.65
0.47
3.20
94
27.13
Return on equity%
5.63
3.07
6.07
3.78
6.52
4.45
6.55
8.26
9.40
12.10
9.11
8.26
6.30
66
9.54
Return on assets%
24.62
22.28
23.52
23.69
22.88
23.46
23.63
21.88
23.18
26.08
12.41
23.46
23.49
24
36.67
EPS$
18.04
16.91
18.45
19.46
17.47
15.43
15.93
14.99
15.82
13.83
38.37
(4.56%)
(2.45%)
—
13.77
EPS growth%
9.37
10.57
10.01
10.98
8.36
7.96
5.77
4.15
7.07
4.87
3.19
5.77
8.16
26
9.69
Bookvalue per sh$
8.46
8.41
8.18
8.88
9.48
8.96
9.89
10.26
10.53
10.79
18.29
2.63%
1.40%
—
19.53
FCF per share$
8.20
8.77
8.59
9.21
10.22
11.13
12.92
13.81
15.86
16.03
11.03
9.42%
7.68%
—
17.65
Dividend per sh$
23.88
28.35
32.43
38.81
38.08
42.54
47.88
54.57
58.11
66.27
5.57
11.72%
11.10%
—
11.82
Div yield (avg)%
28.84
30.02
32.19
30.21
29.46
31.27
29.00
29.65
31.32
28.89
10.07
29.65
29.83
11
18.83
Payout ratio%
20.48
21.68
22.10
22.40
24.36
26.62
24.62
26.00
26.13
28.82
24.23
26.13
24.49
62
80.55
Shares (diluted)M
121.0
118.5
119.1
117.0
133.9
146.3
154.1
156.8
180.6
194.6
78.40
7.77%
6.37%
15
27.35
Buyback yield%
5.71
5.50
2.64
3.77
1.60
1.91
4.74
4.76
7.27
6.17
17.15
4.76
4.75
43
1.090
D/E ratiox
0.438
0.449
0.492
0.541
0.587
0.580
0.622
0.588
0.609
0.635
1.073
0.609
0.584
12
0.442
Enterprise value$B
1.461
1.585
1.530
1.470
1.434
1.334
1.305
1.461
1.443
1.453
1.859
0.27%
0.55%
73
1.554
LT debt$B
1.587
1.534
1.624
1.681
1.743
1.821
1.555
1.463
1.260
1.317
2.727
(5.45%)
(2.10%)
58
Revenue
$2.307B
2.08%
1.00×
Cost of revenue
$1.211B
2.15%
1.01×
Operating expenses
$492.3M
1.91%
0.98×
Goodwill & intangibles
20.38%
Cash and investments
14.53%