5.547
Revenue$B
4.401
4.671
5.033
5.478
5.796
6.307
6.748
7.073
7.551
8.090
5.910
6.90%
6.80%
17
6.47
Revenue growth%
10.10
7.73
9.78
11.21
9.00
6.75
7.62
4.91
1.97
0.40
14.80
4.91
7.68
64
28.78
Gross margin%
3.57
4.78
3.81
4.40
4.82
2.61
2.00
1.15
1.77
3.39
17.39
2.00
3.48
17
21.05
Operating margin%
2.24
4.11
6.37
4.53
6.62
7.16
6.27
8.77
11.47
11.14
21.79
8.77
6.50
15
26.61
Net margin%
30.29
32.72
30.95
33.22
35.02
37.68
40.22
39.49
41.40
39.93
5.59
39.93
36.35
47
28.57
P/E ratio (avg)x
47.30
53.63
49.79
51.58
58.57
59.15
55.16
56.35
62.35
63.82
11.12
59.15
55.76
69
7.373
EV/EBITx
34.17
32.36
31.35
30.85
28.28
26.62
27.59
26.09
22.27
19.01
32.81
26.09
27.93
36
8.94
FCF yield (avg)%
6.77
9.71
11.39
8.55
8.74
9.96
7.55
6.90
8.84
8.45
15.24
8.45
8.64
77
16.80
FCF margin%
10.70
11.32
8.62
9.96
8.99
11.58
13.89
14.06
12.27
10.85
28.71
12.27
11.09
65
0.237
FCF / Net incomex
1.210
1.085
1.072
0.937
0.949
0.961
0.921
0.815
0.878
0.940
1.095
0.921
0.945
68
21.46
ROIC%
3.66
2.41
4.81
6.89
9.41
6.68
5.47
4.43
3.65
1.50
9.21
4.43
4.62
30
21.32
Return on equity%
22.12
22.23
19.42
22.10
20.03
18.52
19.61
22.31
23.34
26.26
4.10
22.31
22.11
87
20.79
Return on assets%
3.20
0.40
0.64
0.97
3.58
1.81
3.39
4.49
5.19
7.80
6.49
4.49
3.29
7
32.33
EPS$
6.86
6.63
6.24
5.81
5.25
5.21
5.62
5.81
5.75
6.13
34.04
3.14%
(2.41%)
—
18.73
EPS growth%
6.61
9.21
12.06
9.71
10.68
9.03
10.19
10.67
8.73
7.13
20.73
9.03
9.46
54
14.62
Bookvalue per sh$
12.21
13.23
11.72
11.34
10.80
10.17
9.65
9.06
9.43
9.66
13.21
(2.20%)
(1.17%)
—
17.50
FCF per share$
32.37
32.71
34.09
33.11
34.64
31.52
32.49
30.94
33.45
30.45
24.62
(2.55%)
0.06%
—
24.44
Dividend per sh$
12.95
13.26
12.88
13.56
12.94
12.96
12.76
11.77
11.64
11.21
35.27
(2.83%)
(2.10%)
—
7.54
Div yield (avg)%
27.51
29.12
27.59
28.58
31.04
32.55
35.06
33.31
31.86
33.68
5.42
33.31
31.45
53
25.91
Payout ratio%
17.05
19.11
19.01
20.41
19.20
18.30
20.63
20.83
23.29
23.49
20.10
20.83
19.81
90
197.5
Shares (diluted)M
177.0
185.7
170.4
185.1
197.3
189.1
203.2
198.4
211.2
192.7
203.6
(0.47%)
0.31%
13
24.15
Buyback yield%
17.75
20.53
18.53
20.36
18.53
16.93
16.22
13.95
12.72
11.05
15.01
13.95
17.34
39
0.412
D/E ratiox
1.612
1.646
1.669
1.603
1.815
2.109
2.346
2.267
2.559
2.517
1.033
2.346
1.962
85
5.120
Enterprise value$B
8.214
9.113
10.50
10.66
12.69
13.61
13.37
15.80
16.21
17.09
1.166
6.14%
8.18%
63
2.024
LT debt$B
1.869
1.898
1.874
1.838
1.930
2.194
2.219
2.244
2.268
2.349
3.315
4.01%
2.98%
90
Revenue
$8.090B
6.80%
1.00×
Cost of revenue
$5.055B
7.05%
1.02×
Operating expenses
$1.632B
6.11%
0.94×
Cash and investments
19.48%
Goodwill & intangibles
17.68%