2.250
Revenue$B
2.926
2.970
3.088
3.213
3.205
3.264
3.250
3.340
3.389
3.403
2.451
1.21%
1.49%
28
8.09
Revenue growth%
9.11
10.43
7.82
10.45
8.81
10.85
8.57
8.94
10.42
9.05
24.66
9.05
9.08
41
28.69
Gross margin%
22.26
20.57
23.03
23.22
21.18
22.26
20.05
17.14
15.78
13.37
17.98
17.14
20.88
18
16.59
Operating margin%
5.97
8.36
5.45
6.57
5.91
8.84
11.71
11.85
13.64
11.80
5.70
11.80
8.60
47
25.49
Net margin%
32.16
34.13
34.85
32.19
31.55
32.14
34.25
35.18
33.43
34.58
8.80
34.25
33.78
43
25.76
P/E ratio (avg)x
39.92
41.23
41.10
45.47
48.60
50.98
57.74
64.08
75.49
80.63
10.14
64.08
49.79
56
8.948
EV/EBITx
39.93
43.52
42.59
41.11
39.71
42.08
47.89
48.04
52.01
56.93
8.363
48.04
43.06
60
9.35
FCF yield (avg)%
19.51
17.58
19.57
18.65
19.49
22.10
23.03
24.25
21.60
19.82
13.90
22.10
19.70
45
13.81
FCF margin%
22.22
19.23
19.43
17.76
16.84
17.89
17.66
14.74
13.77
11.70
6.78
14.74
17.71
6
1.468
FCF / Net incomex
1.647
1.576
1.826
2.100
2.215
2.426
2.842
2.826
3.263
3.542
1.013
2.842
2.320
71
13.64
ROIC%
11.95
9.91
10.66
13.25
15.10
15.33
16.98
17.41
15.69
15.34
25.84
15.69
15.22
83
29.56
Return on equity%
24.04
24.88
25.02
27.88
26.11
25.86
26.77
26.57
25.29
23.26
21.07
25.86
25.57
29
9.52
Return on assets%
3.06
5.06
2.99
2.61
1.62
0.40
2.38
1.49
4.10
6.57
25.85
2.38
2.80
59
5.34
EPS$
1.40
1.34
1.30
1.32
1.26
1.23
1.15
1.23
1.23
1.31
5.94
0.85%
(1.25%)
—
9.60
EPS growth%
11.20
10.40
12.35
14.44
15.19
15.47
17.05
18.39
16.66
17.27
8.63
17.05
15.33
54
5.86
Bookvalue per sh$
5.55
5.64
6.76
7.43
7.26
8.68
8.51
10.03
11.03
13.04
1.97
12.44%
8.66%
—
3.50
FCF per share$
2.95
2.76
2.94
3.14
3.03
3.16
3.24
3.23
2.90
2.69
4.97
(2.34%)
(0.08%)
—
1.24
Dividend per sh$
3.39
3.16
3.56
4.13
4.68
5.37
5.87
6.70
7.34
7.90
2.31
11.02%
9.53%
—
17.22
Div yield (avg)%
12.31
14.89
12.27
9.57
10.99
9.85
10.83
9.84
12.52
9.93
29.40
9.93
10.91
58
21.28
Payout ratio%
25.44
23.71
25.03
22.58
23.78
23.11
20.74
17.95
18.90
20.50
6.22
20.50
22.84
46
147.7
Shares (diluted)M
218.7
212.5
199.3
184.6
193.3
190.2
206.4
211.4
193.8
208.8
149.5
1.55%
(0.03%)
60
16.12
Buyback yield%
21.79
21.32
24.09
25.58
25.71
26.19
25.30
25.15
24.97
23.05
17.95
25.15
25.06
8
0.261
D/E ratiox
1.178
1.207
1.089
1.152
1.088
1.000
1.121
1.140
1.255
1.170
1.117
1.140
1.146
53
0.171
Enterprise value$B
4.745
5.028
5.875
6.533
7.513
8.481
9.057
8.884
8.706
9.630
0.157
5.09%
8.32%
61
1.536
LT debt$B
3.353
3.692
3.613
3.536
3.809
3.685
3.860
3.973
3.844
3.895
0.918
0.45%
1.75%
46
Revenue
$3.403B
1.49%
1.00×
Cost of revenue
$1.564B
1.59%
1.01×
Operating expenses
$788.0M
2.09%
1.06×
Goodwill & intangibles
19.21%