3.147
Revenue$B
2.496
2.606
2.781
2.921
3.119
3.244
3.467
3.651
3.855
3.973
3.355
4.96%
5.26%
77
11.63
Revenue growth%
10.76
8.32
5.98
5.38
4.25
2.12
0.40
2.60
5.27
7.33
4.12
2.60
5.32
45
29.34
Gross margin%
26.16
27.27
28.34
31.23
29.34
31.64
33.84
34.21
35.32
33.33
26.56
33.84
31.43
87
19.72
Operating margin%
5.22
3.07
5.95
3.57
2.95
1.13
1.18
0.40
0.40
3.21
2.20
1.13
3.01
14
20.28
Net margin%
15.56
18.35
16.11
18.47
21.35
20.72
23.39
25.01
24.82
23.57
22.12
23.57
21.03
78
26.97
P/E ratio (avg)x
35.14
34.83
30.62
30.37
32.65
34.02
36.46
34.99
34.31
32.31
8.413
34.31
34.16
72
24.90
EV/EBITx
13.02
12.72
12.68
12.76
12.74
12.32
11.51
12.17
11.24
10.94
31.86
11.51
12.50
43
20.50
FCF yield (avg)%
0.40
0.40
1.06
3.96
3.26
0.58
0.57
2.31
2.59
0.40
3.86
0.58
0.82
94
26.37
FCF margin%
4.42
6.63
5.68
8.16
6.31
4.58
2.24
4.46
5.64
7.96
11.79
4.58
5.66
33
1.116
FCF / Net incomex
0.334
0.386
0.449
0.468
0.530
0.609
0.604
0.666
0.767
0.837
0.637
0.666
0.567
53
6.72
ROIC%
5.50
7.71
7.02
8.75
11.30
8.61
8.00
10.92
11.65
11.69
16.61
10.92
8.68
58
4.59
Return on equity%
27.52
27.87
25.54
22.77
25.32
27.78
30.15
28.78
25.83
24.66
22.63
27.78
26.67
16
26.10
Return on assets%
9.93
12.15
12.09
10.55
9.50
8.19
10.17
11.21
8.43
9.90
8.97
9.90
10.05
11
10.48
EPS$
9.34
8.95
9.86
10.04
9.61
10.00
10.40
12.29
13.43
12.81
11.66
5.93%
4.93%
—
25.10
EPS growth%
27.01
24.54
25.94
28.41
29.32
31.01
33.51
34.15
31.56
30.83
21.60
31.56
30.07
14
8.94
Bookvalue per sh$
11.21
12.21
12.58
13.47
12.68
13.25
12.32
11.41
10.95
9.99
6.56
(4.66%)
(0.28%)
—
6.17
FCF per share$
3.32
3.19
3.43
3.63
3.36
3.47
3.21
2.89
3.10
2.91
5.17
(2.80%)
(2.24%)
—
10.92
Dividend per sh$
2.65
2.54
2.35
2.42
2.53
2.79
3.01
3.08
3.03
2.89
6.46
2.76%
0.85%
—
11.72
Div yield (avg)%
16.40
17.06
17.78
17.91
17.36
17.65
16.60
17.14
15.85
13.35
11.41
16.60
17.10
29
15.97
Payout ratio%
21.66
20.32
20.29
21.16
18.82
19.08
18.02
18.96
16.92
16.61
2.15
18.02
19.02
61
212.0
Shares (diluted)M
233.5
232.2
261.9
250.4
242.9
263.7
289.5
330.2
322.3
322.9
213.4
5.86%
3.79%
43
24.86
Buyback yield%
30.10
27.86
26.88
24.06
22.59
20.25
21.24
22.30
24.90
22.14
29.62
22.14
23.33
17
0.420
D/E ratiox
1.904
1.843
1.743
1.768
1.855
1.744
1.775
1.665
1.719
1.664
0.285
1.719
1.756
43
0.663
Enterprise value$B
1.951
2.029
2.048
1.937
2.087
1.937
1.800
1.733
1.771
1.729
3.182
(3.70%)
(1.80%)
14
1.587
LT debt$B
8.752
10.46
10.13
10.67
11.80
12.43
14.07
16.46
17.88
21.37
2.361
12.61%
10.77%
67
Revenue
$3.973B
5.26%
1.00×
Cost of revenue
$2.322B
5.34%
1.01×
Operating expenses
$863.2M
5.41%
1.02×
Goodwill & intangibles
17.98%