2.722
Revenue$B
1.665
1.811
1.933
2.048
2.228
2.426
2.657
2.934
3.246
3.599
2.962
10.07%
8.64%
55
12.69
Revenue growth%
19.01
17.09
17.63
18.46
17.98
17.56
18.32
15.75
14.59
17.15
22.96
17.15
17.60
67
5.79
Gross margin%
22.68
20.76
23.56
22.98
23.97
22.31
19.34
20.52
22.08
19.91
16.91
20.52
22.19
75
13.90
Operating margin%
29.73
29.02
30.02
32.51
35.28
35.83
33.12
32.48
29.76
30.07
27.79
32.48
31.27
5
6.63
Net margin%
8.01
10.92
8.73
7.80
6.57
6.37
8.57
8.72
5.85
6.18
19.79
6.37
7.90
65
9.614
P/E ratio (avg)x
24.37
28.29
29.43
31.39
34.85
36.73
39.42
45.84
47.33
50.35
28.23
45.84
35.79
77
35.33
EV/EBITx
17.03
17.76
17.44
19.48
19.87
20.64
18.46
19.30
17.72
16.04
31.96
18.46
18.11
8
24.48
FCF yield (avg)%
8.54
9.07
8.59
11.03
8.86
8.87
6.66
5.91
6.21
6.31
6.36
6.31
8.56
70
14.45
FCF margin%
12.01
12.24
14.94
15.49
18.21
16.32
19.09
17.76
16.63
16.14
9.73
16.63
16.23
36
0.380
FCF / Net incomex
1.850
1.953
1.839
1.951
1.933
1.755
1.545
1.508
1.493
1.412
1.400
1.508
1.797
24
23.50
ROIC%
29.54
29.67
28.86
26.37
25.21
24.10
25.73
23.21
23.94
25.86
11.52
24.10
25.79
43
3.65
Return on equity%
4.63
6.49
3.72
2.52
4.41
4.53
2.03
0.40
0.83
0.40
14.18
0.83
3.12
42
14.26
Return on assets%
19.90
17.58
16.43
16.25
16.44
16.30
16.54
17.31
15.68
13.59
10.04
16.30
16.43
51
15.96
EPS$
36.47
38.82
37.11
34.41
34.88
32.91
29.67
29.46
25.57
24.47
17.16
(6.84%)
(5.20%)
—
16.64
EPS growth%
14.82
15.47
17.58
18.25
15.43
15.66
17.10
14.68
15.04
17.33
7.37
15.66
15.57
43
50.90
Bookvalue per sh$
56.37
53.04
52.69
52.38
59.21
53.55
59.12
57.27
55.40
50.98
45.12
(2.95%)
(1.18%)
—
25.94
FCF per share$
16.50
14.99
15.25
16.48
17.76
18.14
19.78
17.97
18.91
18.78
60.25
1.12%
0.61%
—
18.84
Dividend per sh$
75.36
89.35
93.50
102.50
115.03
116.65
139.17
150.24
152.26
159.51
29.25
6.76%
9.42%
—
19.83
Div yield (avg)%
0.40
0.40
0.40
0.40
2.82
4.09
4.48
4.17
2.76
5.64
21.21
4.17
2.79
8
13.24
Payout ratio%
10.08
9.46
7.02
9.50
10.12
8.30
8.85
9.94
11.22
11.80
10.97
9.94
9.72
79
18.05
Shares (diluted)M
18.55
18.74
17.29
16.13
16.29
14.48
14.38
13.36
13.92
13.42
17.69
(3.81%)
(2.75%)
41
16.16
Buyback yield%
12.61
14.64
13.68
16.02
13.33
11.36
11.48
8.65
6.66
7.59
3.93
8.65
12.04
83
0.886
D/E ratiox
0.388
0.354
0.326
0.350
0.355
0.330
0.324
0.332
0.300
0.276
1.012
0.324
0.331
61
2.660
Enterprise value$B
1.470
1.390
1.480
1.606
1.818
1.819
1.691
1.705
1.533
1.407
0.873
(4.99%)
0.08%
91
2.578
LT debt$B
2.586
2.629
2.582
2.332
2.493
2.533
2.316
2.286
2.157
2.195
2.446
(2.52%)
(3.14%)
47
Revenue
$3.599B
8.64%
1.00×
Cost of revenue
$1.982B
8.71%
1.01×
Operating expenses
$592.6M
8.46%
0.98×
Goodwill & intangibles
16.16%