1.950
Revenue$B
1.941
2.061
2.149
2.205
2.280
2.352
2.479
2.551
2.670
2.778
2.150
4.03%
4.18%
29
24.97
Revenue growth%
26.32
28.79
27.54
25.38
26.39
28.78
29.35
29.48
30.55
28.07
12.19
29.35
28.42
15
25.60
Gross margin%
23.16
23.56
22.92
22.93
21.92
23.26
25.59
24.10
22.64
25.45
19.55
24.10
23.21
49
24.78
Operating margin%
12.89
11.37
12.85
14.81
15.04
17.50
19.09
21.54
20.81
20.60
12.58
20.60
16.27
59
24.37
Net margin%
12.90
15.24
12.34
12.39
10.15
9.30
10.83
13.02
11.53
10.65
17.12
10.83
11.94
63
32.93
P/E ratio (avg)x
40.12
43.16
45.76
52.89
59.88
68.83
78.26
75.07
78.55
77.52
13.03
77.52
64.36
19
24.56
EV/EBITx
12.39
12.20
10.60
10.55
10.27
9.315
9.387
9.860
8.556
7.496
17.83
9.315
10.07
76
27.29
FCF yield (avg)%
18.15
20.12
21.96
24.61
23.41
21.66
22.79
22.15
19.75
20.74
10.68
21.66
21.81
40
14.87
FCF margin%
11.91
10.04
8.60
7.53
7.30
9.79
10.89
13.70
15.86
15.98
7.92
13.70
10.47
12
0.211
FCF / Net incomex
1.272
1.162
1.035
0.888
0.871
0.835
0.773
0.835
0.828
0.893
1.325
0.835
0.879
51
7.90
ROIC%
10.50
12.12
10.48
7.81
6.21
5.13
7.97
10.75
12.41
11.20
20.42
10.75
10.49
15
3.73
Return on equity%
16.38
17.74
16.54
18.79
15.98
13.24
11.78
12.93
13.76
14.75
25.09
13.24
15.37
15
23.25
Return on assets%
8.04
8.77
7.31
9.26
7.05
9.66
7.35
9.80
7.64
5.82
5.47
7.64
7.84
57
0.84
EPS$
2.35
2.62
2.66
2.89
2.83
3.39
3.97
3.97
4.05
4.80
0.86
11.15%
9.07%
—
27.42
EPS growth%
30.81
29.93
32.07
33.28
35.33
36.81
36.80
38.67
38.89
41.69
15.04
38.67
36.06
36
3.23
Bookvalue per sh$
5.85
6.30
7.04
7.54
7.37
7.22
6.86
6.51
6.77
6.20
1.77
(3.39%)
1.77%
—
2.04
FCF per share$
2.13
2.36
2.33
2.19
2.32
2.36
2.43
2.27
2.31
2.16
2.08
(1.44%)
1.22%
—
1.09
Dividend per sh$
3.23
3.89
3.88
3.97
4.20
4.24
4.87
5.86
5.78
6.79
1.47
10.10%
8.59%
—
9.96
Div yield (avg)%
2.39
1.44
0.40
0.40
2.01
0.40
3.12
5.01
7.67
8.84
28.17
5.01
2.20
61
15.73
Payout ratio%
12.28
14.55
16.43
17.52
17.80
16.30
13.86
13.22
11.22
13.29
26.47
13.29
14.21
25
195.6
Shares (diluted)M
276.4
291.9
276.3
271.9
309.4
348.8
350.6
346.3
361.5
361.8
196.2
3.18%
3.63%
81
22.32
Buyback yield%
7.14
5.38
4.48
2.71
5.20
2.42
1.08
2.17
0.40
0.40
8.57
1.08
2.56
5
0.739
D/E ratiox
0.883
0.965
0.968
0.872
0.765
0.728
0.690
0.753
0.815
0.729
1.622
0.729
0.790
26
1.741
Enterprise value$B
1.259
1.279
1.419
1.462
1.536
1.492
1.664
1.832
1.848
2.022
1.412
5.65%
5.81%
87
1.927
LT debt$B
1.046
1.065
1.150
1.129
1.070
0.984
0.976
0.928
0.863
0.842
1.789
(4.67%)
(1.63%)
8
Revenue
$2.778B
4.18%
1.00×
Cost of revenue
$1.416B
4.33%
1.01×
Operating expenses
$570.0M
3.61%
0.95×
Cash and investments
17.13%
Goodwill & intangibles
15.68%