2.680
Revenue$B
2.030
2.091
2.125
2.158
2.244
2.262
2.364
2.410
2.427
2.489
2.748
2.10%
2.47%
48
29.23
Revenue growth%
15.52
17.69
18.42
19.50
20.52
18.42
21.29
24.03
24.49
26.14
7.21
24.03
20.01
92
14.44
Gross margin%
7.43
7.67
7.33
5.73
3.43
3.03
4.31
1.40
0.40
3.35
19.08
3.03
3.87
92
6.48
Operating margin%
25.55
27.30
28.56
30.01
32.26
29.47
29.34
28.33
26.89
26.86
5.67
28.33
28.44
9
10.96
Net margin%
20.01
18.45
19.35
17.71
20.18
18.30
20.08
22.64
21.17
20.42
29.92
20.42
20.04
14
17.99
P/E ratio (avg)x
29.20
30.36
34.04
31.83
32.69
35.78
37.45
35.49
35.86
33.01
26.81
35.78
33.53
51
34.60
EV/EBITx
58.76
60.85
60.39
64.53
74.68
76.19
78.06
80.31
79.89
86.74
15.71
79.89
75.44
90
8.02
FCF yield (avg)%
19.08
19.11
19.49
21.45
23.35
24.41
24.70
26.67
24.65
26.23
29.14
24.70
23.88
51
2.14
FCF margin%
26.80
28.23
30.44
27.77
27.38
28.11
29.57
28.27
25.30
27.58
18.19
28.11
27.94
66
0.271
FCF / Net incomex
0.684
0.824
0.897
0.943
1.075
1.057
1.212
1.322
1.375
1.412
1.414
1.322
1.066
38
29.93
ROIC%
6.42
9.39
6.78
4.80
6.27
6.78
8.93
9.94
8.14
5.33
26.61
8.14
6.78
81
3.48
Return on equity%
31.69
32.51
31.85
32.11
34.32
37.26
36.80
39.48
39.71
37.62
16.08
37.62
35.56
55
15.44
Return on assets%
27.14
26.39
26.51
28.09
25.26
27.24
26.32
26.47
29.36
27.38
4.24
27.24
26.83
58
11.96
EPS$
6.04
6.43
7.17
7.01
7.35
6.94
6.51
7.21
6.61
6.12
12.36
(3.59%)
0.82%
—
4.50
EPS growth%
1.24
3.83
6.31
4.73
5.94
3.48
2.16
0.67
1.68
4.60
19.96
2.16
3.65
72
13.12
Bookvalue per sh$
6.79
7.52
7.74
7.82
8.88
9.24
8.68
9.13
8.81
9.12
12.45
0.52%
3.83%
—
17.54
FCF per share$
8.74
9.56
8.64
9.22
8.98
8.56
8.94
8.07
7.69
7.03
4.90
(4.78%)
(1.28%)
—
17.92
Dividend per sh$
9.75
9.66
9.32
9.32
10.11
10.60
10.86
11.86
12.15
10.94
17.32
1.59%
1.50%
—
20.88
Div yield (avg)%
24.82
23.91
22.79
23.09
23.92
26.71
28.71
27.69
25.34
25.41
18.54
26.71
25.08
40
18.62
Payout ratio%
20.26
21.84
22.22
20.29
22.54
22.87
25.37
23.36
22.87
24.35
12.47
23.36
22.70
33
199.6
Shares (diluted)M
237.8
240.4
271.8
253.8
268.7
251.5
239.5
243.9
226.5
245.4
205.6
(1.80%)
1.45%
32
8.69
Buyback yield%
23.59
20.60
21.21
22.94
22.68
25.00
26.31
25.31
24.66
25.99
23.67
25.31
24.12
28
1.071
D/E ratiox
0.246
0.256
0.261
0.278
0.269
0.284
0.306
0.341
0.339
0.342
1.207
0.339
0.281
67
0.423
Enterprise value$B
2.159
2.302
2.519
2.967
2.838
2.996
3.317
3.458
4.062
4.430
0.649
9.31%
9.24%
17
2.119
LT debt$B
2.152
2.196
2.268
2.422
2.292
2.435
2.615
2.913
2.942
3.078
1.639
6.07%
2.42%
17
Revenue
$2.489B
2.47%
1.00×
Cost of revenue
$1.249B
2.40%
0.99×
Operating expenses
$457.6M
2.46%
1.00×
Goodwill & intangibles
15.76%