0.246
Revenue$B
2.834
3.088
3.327
3.568
3.945
4.317
4.604
5.025
5.524
5.882
0.255
8.32%
8.55%
18
3.56
Revenue growth%
14.69
16.64
16.07
18.17
18.95
19.20
20.12
22.70
19.77
19.00
19.86
19.77
18.98
15
22.95
Gross margin%
15.52
13.73
16.21
15.22
16.76
19.41
21.77
24.19
25.49
23.34
13.73
23.34
18.09
55
2.63
Operating margin%
11.35
11.60
9.37
10.01
11.36
12.45
10.55
7.57
4.83
4.76
23.42
7.57
10.28
43
22.84
Net margin%
10.80
8.59
10.89
11.39
9.22
11.96
9.40
7.18
4.72
1.98
4.12
7.18
9.31
46
9.940
P/E ratio (avg)x
13.44
13.59
11.84
12.75
11.23
10.67
10.99
11.23
11.47
11.61
27.83
11.23
11.54
27
7.075
EV/EBITx
56.18
60.05
60.39
56.09
64.72
64.46
65.80
65.17
62.62
70.75
19.79
65.17
63.54
29
8.29
FCF yield (avg)%
19.54
21.09
19.61
16.73
15.80
14.90
12.06
10.20
9.41
7.53
6.79
10.20
15.35
74
2.72
FCF margin%
18.66
16.64
17.73
18.15
19.73
19.98
18.49
20.70
23.15
23.80
14.77
20.70
19.20
41
1.283
FCF / Net incomex
1.757
1.860
1.820
1.919
1.731
1.725
1.646
1.680
1.747
1.612
1.563
1.680
1.739
73
29.00
ROIC%
27.17
29.54
29.01
31.20
30.44
27.87
30.44
28.92
27.24
28.67
28.70
28.67
28.96
76
8.56
Return on equity%
22.04
21.32
20.22
22.26
20.27
21.37
22.56
20.44
17.94
16.25
5.24
20.44
20.88
25
29.99
Return on assets%
28.14
27.16
29.17
29.34
26.93
29.75
31.67
32.20
33.46
31.05
16.90
31.67
29.55
13
22.04
EPS$
34.59
36.07
40.78
42.38
41.90
44.71
44.92
45.51
52.38
57.50
23.39
6.53%
5.98%
—
4.21
EPS growth%
13.43
12.75
13.96
16.49
17.07
18.61
21.53
21.84
19.86
18.32
24.05
19.86
17.70
68
9.43
Bookvalue per sh$
10.36
10.48
10.69
11.39
11.11
11.23
11.10
12.77
13.87
15.76
23.36
7.23%
4.45%
—
12.33
FCF per share$
13.78
14.72
13.68
11.77
10.49
9.71
9.61
8.48
8.56
9.13
35.07
(2.73%)
(4.46%)
—
24.26
Dividend per sh$
25.78
21.95
19.16
19.68
17.56
15.81
16.25
14.84
15.38
14.66
22.37
(3.55%)
(5.17%)
—
20.05
Div yield (avg)%
11.84
10.18
8.14
7.65
6.92
5.27
7.01
7.40
8.18
10.35
7.65
7.40
7.89
85
12.12
Payout ratio%
0.40
0.40
0.40
2.90
3.86
5.47
5.91
5.92
6.37
7.88
6.03
5.92
4.67
94
52.51
Shares (diluted)M
69.20
79.67
77.78
75.09
70.99
77.55
76.15
81.95
77.98
76.52
53.98
1.51%
0.24%
92
2.37
Buyback yield%
21.98
22.82
21.55
20.27
18.37
20.40
18.74
19.22
18.99
19.48
2.08
19.22
19.88
83
0.115
D/E ratiox
2.203
2.219
2.343
2.354
2.393
2.431
2.641
2.591
2.876
2.814
1.330
2.641
2.412
12
3.583
Enterprise value$B
3.819
3.839
3.663
3.857
4.002
4.050
4.311
4.411
4.322
3.983
1.675
(0.10%)
0.35%
74
4.586
LT debt$B
0.823
0.909
0.925
0.946
0.849
0.749
0.787
0.802
0.826
0.739
1.463
(2.75%)
(0.93%)
86
Revenue
$5.882B
8.55%
1.00×
Cost of revenue
$2.977B
8.17%
0.97×
Operating expenses
$1.405B
9.03%
1.05×
Goodwill & intangibles
16.73%