1.320
Revenue$B
2.729
2.783
2.859
2.923
2.933
3.014
3.077
3.079
3.183
3.294
1.451
2.35%
2.04%
24
7.89
Revenue growth%
18.66
18.44
20.09
19.89
17.99
15.21
12.54
12.24
13.98
12.42
21.18
12.54
16.60
55
26.72
Gross margin%
22.00
19.25
20.08
17.84
17.65
19.07
18.48
19.61
17.67
16.82
6.28
18.48
18.77
29
20.47
Operating margin%
23.15
25.73
27.36
27.99
26.42
29.37
29.13
29.59
30.84
33.52
14.20
29.59
28.56
23
9.63
Net margin%
10.09
7.52
7.41
8.34
10.75
13.44
11.22
13.07
10.28
12.19
5.00
12.19
10.52
59
8.261
P/E ratio (avg)x
57.25
66.72
75.24
87.22
91.95
88.75
102.7
113.9
129.3
141.5
15.86
113.9
90.35
78
30.31
EV/EBITx
27.55
24.51
24.90
21.47
19.34
17.14
15.59
14.03
14.18
14.05
17.67
14.18
18.24
76
29.51
FCF yield (avg)%
19.54
21.35
20.40
21.68
24.63
27.32
28.41
27.10
27.72
25.49
25.68
27.32
25.06
68
3.59
FCF margin%
13.37
12.18
12.84
13.96
13.32
14.97
15.66
17.30
16.32
15.31
21.83
15.66
14.47
28
0.800
FCF / Net incomex
2.347
2.527
2.534
2.637
2.987
3.267
3.246
3.324
3.080
3.319
1.304
3.267
3.033
53
25.47
ROIC%
16.33
16.94
14.12
14.19
12.55
14.06
16.91
14.44
15.71
12.86
8.26
14.44
14.32
78
14.02
Return on equity%
31.25
33.69
35.95
33.38
33.86
36.40
35.09
35.48
37.95
39.86
9.01
36.40
35.28
89
25.09
Return on assets%
4.67
5.74
7.22
7.56
9.24
8.79
10.85
9.09
6.65
9.35
22.42
9.09
8.17
91
1.52
EPS$
4.03
4.39
4.65
4.89
4.69
4.17
4.23
3.80
4.19
4.18
1.64
(2.29%)
(0.62%)
—
27.37
EPS growth%
30.45
29.71
27.46
29.27
30.11
30.94
32.14
30.59
31.97
30.34
15.94
30.94
30.40
36
4.06
Bookvalue per sh$
7.10
7.14
8.11
9.53
9.96
10.72
12.59
14.25
14.01
15.00
3.21
8.54%
8.32%
—
4.93
FCF per share$
12.95
13.96
16.04
18.94
20.65
20.31
22.96
22.68
22.12
26.55
7.79
5.16%
9.27%
—
6.67
Dividend per sh$
2.42
2.26
2.07
1.97
1.84
1.70
1.47
1.59
1.65
1.41
3.47
(5.17%)
(6.07%)
—
22.38
Div yield (avg)%
28.85
30.64
27.65
29.02
31.63
33.75
36.60
35.59
33.40
31.92
11.05
33.75
31.78
91
7.57
Payout ratio%
12.48
11.07
9.95
12.06
14.38
15.25
15.44
16.90
15.00
14.43
16.44
15.25
14.41
39
121.6
Shares (diluted)M
234.6
265.9
310.8
349.9
417.8
452.6
505.6
607.4
713.9
788.7
125.6
13.55%
14.18%
31
22.51
Buyback yield%
11.04
8.54
9.61
9.97
8.12
10.90
10.43
12.75
12.23
13.32
9.09
12.23
10.66
51
1.322
D/E ratiox
0.428
0.448
0.391
0.359
0.376
0.405
0.416
0.437
0.428
0.412
0.862
0.416
0.414
74
2,137
Enterprise value$M
134.1
142.4
138.4
141.7
131.8
119.7
125.3
129.6
119.4
127.6
906.5
(0.65%)
(1.49%)
30
1.179
LT debt$B
2.855
3.031
2.897
3.219
3.418
3.118
2.935
2.774
3.094
3.222
1.116
(1.18%)
2.14%
77
Revenue
$3.294B
2.04%
1.00×
Cost of revenue
$1.819B
1.83%
0.98×
Operating expenses
$801.0M
2.82%
1.08×
Cash and investments
15.70%
Return on capital
155.33%
Spread over hurdle
147.62%