1.836
Revenue$B
1.953
2.103
2.245
2.364
2.550
2.749
2.841
2.961
3.069
3.311
1.937
5.36%
6.06%
38
17.54
Revenue growth%
6.18
5.31
6.83
8.42
6.36
7.73
6.99
4.15
6.17
4.86
9.91
6.17
6.27
65
15.93
Gross margin%
15.31
15.73
15.66
15.30
16.18
16.26
16.96
15.54
14.62
12.30
6.96
15.54
15.60
58
10.97
Operating margin%
15.19
15.97
13.30
11.65
10.47
11.00
10.13
12.29
13.87
14.37
3.86
12.29
12.79
29
4.07
Net margin%
26.46
24.22
25.40
25.08
26.86
24.03
25.40
27.62
26.67
27.05
25.92
26.67
25.93
73
37.28
P/E ratio (avg)x
17.14
17.83
17.45
15.99
14.55
15.43
16.90
17.28
17.57
18.03
33.03
17.28
17.21
86
6.294
EV/EBITx
28.33
29.91
32.19
35.05
33.96
35.63
36.04
33.24
31.91
31.72
6.582
33.24
32.72
68
27.57
FCF yield (avg)%
28.18
25.40
26.18
23.80
23.49
23.37
22.51
20.52
20.90
21.29
26.55
21.29
23.43
93
10.61
FCF margin%
13.93
11.82
9.61
7.08
5.03
7.62
9.75
11.96
9.92
11.58
2.66
9.92
9.84
64
0.172
FCF / Net incomex
1.995
2.017
2.379
2.353
2.754
2.707
3.208
3.709
4.414
4.921
1.729
3.709
2.730
44
15.87
ROIC%
14.40
14.93
14.12
14.96
13.47
13.42
12.98
10.64
11.48
9.24
20.92
11.48
13.44
36
27.33
Return on equity%
30.56
28.55
27.91
29.32
31.70
34.38
31.87
32.55
34.12
33.96
7.76
33.96
31.78
14
13.11
Return on assets%
10.61
10.15
11.19
10.53
12.07
13.44
12.29
10.18
11.93
13.23
6.86
12.29
11.56
90
7.60
EPS$
4.83
4.16
4.17
3.62
3.19
3.49
3.20
2.85
2.61
2.36
8.03
(5.88%)
(6.45%)
—
16.66
EPS growth%
21.24
21.84
24.67
22.46
23.71
24.62
23.57
25.44
24.32
24.25
26.31
24.32
23.98
88
1.70
Bookvalue per sh$
10.09
8.93
8.63
8.43
8.47
8.28
8.52
8.60
9.29
9.97
7.74
3.33%
(0.98%)
—
8.32
FCF per share$
13.01
11.50
11.57
12.12
11.18
12.03
11.14
11.56
10.36
9.49
3.17
(3.23%)
(2.58%)
—
8.55
Dividend per sh$
5.51
5.90
6.06
6.19
6.11
6.68
7.47
7.82
8.78
9.64
9.14
9.54%
4.67%
—
16.77
Div yield (avg)%
19.60
17.25
16.00
16.01
18.01
18.04
17.91
17.54
17.48
19.20
20.22
17.91
17.72
17
26.98
Payout ratio%
2.49
0.78
1.41
2.19
0.40
2.20
0.40
0.40
0.40
0.40
18.72
0.40
0.59
61
114.9
Shares (diluted)M
135.9
141.1
141.0
156.6
165.7
169.6
186.4
177.5
173.8
157.8
116.5
(0.98%)
2.21%
12
6.51
Buyback yield%
10.14
9.98
7.59
8.24
9.79
12.71
13.02
13.12
15.94
13.35
21.34
13.12
11.43
76
0.311
D/E ratiox
1.156
1.161
1.308
1.428
1.475
1.478
1.515
1.524
1.682
1.639
1.220
1.524
1.476
72
0.444
Enterprise value$B
2.676
2.748
2.836
2.738
2.615
2.540
3.023
3.030
3.294
3.314
2.492
4.86%
3.45%
69
1,740
LT debt$M
374.5
377.9
423.1
478.6
532.6
544.0
538.5
602.2
640.5
749.0
133.4
7.06%
6.59%
7
Revenue
$3.311B
6.06%
1.00×
Cost of revenue
$2.270B
6.31%
1.02×
Operating expenses
$593.3M
5.28%
0.93×
Goodwill & intangibles
13.99%