17.95
Revenue$B
11.43
12.19
13.36
14.45
15.71
16.74
18.23
19.70
21.77
23.37
19.30
8.27%
8.23%
43
3.59
Revenue growth%
13.96
16.61
16.08
14.19
13.81
14.91
16.65
14.33
16.90
15.24
11.35
15.24
15.07
84
29.30
Gross margin%
23.54
26.15
25.32
25.86
25.44
24.34
24.36
26.43
25.72
27.06
27.38
25.72
25.58
73
14.60
Operating margin%
27.29
27.40
28.55
27.77
27.42
26.24
26.93
27.81
29.07
27.45
2.05
27.45
27.43
38
15.06
Net margin%
16.29
15.86
14.88
12.56
11.97
10.66
12.02
14.11
13.88
11.61
14.38
12.02
13.22
62
17.66
P/E ratio (avg)x
24.02
25.97
27.73
27.07
28.78
33.76
39.93
45.41
52.25
59.96
20.58
45.41
31.27
45
8.783
EV/EBITx
34.20
31.99
33.41
33.30
37.38
40.07
41.19
41.61
47.41
47.70
16.38
41.61
38.72
19
10.58
FCF yield (avg)%
16.08
13.77
14.68
15.38
15.42
15.10
16.46
15.81
15.60
13.01
8.82
15.60
15.40
31
8.09
FCF margin%
5.49
2.68
3.12
4.49
5.50
4.20
3.33
0.73
0.74
3.66
9.89
3.33
3.50
68
0.512
FCF / Net incomex
0.481
0.581
0.636
0.679
0.749
0.823
0.972
1.082
1.219
1.420
0.402
1.082
0.786
35
11.14
ROIC%
1.47
1.72
4.59
6.78
4.17
2.87
3.46
3.26
2.47
0.40
9.51
2.87
3.07
45
17.69
Return on equity%
15.37
12.83
9.95
8.98
10.89
9.31
8.09
5.73
3.50
1.09
22.85
5.73
9.14
49
28.94
Return on assets%
31.45
29.83
32.58
30.73
32.16
33.09
31.95
29.49
27.58
26.83
22.86
29.49
31.09
86
38.15
EPS$
9.66
8.76
8.47
7.72
7.63
8.51
9.22
10.32
11.57
13.01
39.18
11.27%
4.26%
—
2.18
EPS growth%
28.29
27.88
25.06
25.09
26.86
27.21
27.88
28.44
26.03
26.80
11.03
27.21
27.04
6
29.36
Bookvalue per sh$
54.68
57.98
51.17
55.57
61.30
66.56
71.33
74.11
77.23
79.26
33.12
5.27%
3.88%
—
31.81
FCF per share$
64.00
73.91
81.78
87.72
98.61
99.70
114.06
116.05
131.73
155.20
52.90
9.50%
9.63%
—
17.06
Dividend per sh$
43.50
41.54
37.86
37.53
37.16
39.82
35.61
35.83
31.83
32.44
12.02
(2.68%)
(2.14%)
—
9.76
Div yield (avg)%
24.13
23.99
21.10
22.04
23.27
21.05
19.87
17.37
17.65
18.38
16.48
18.38
21.07
86
27.94
Payout ratio%
28.14
30.09
32.53
34.79
32.64
35.24
33.49
33.92
36.85
38.04
7.85
35.24
33.70
21
255.2
Shares (diluted)M
255.7
232.2
257.1
245.1
233.1
218.9
218.9
223.1
250.7
267.8
261.6
2.81%
(0.74%)
50
28.99
Buyback yield%
26.20
23.98
22.62
23.25
21.72
24.52
26.61
24.37
23.22
26.16
5.56
24.52
24.17
82
1.210
D/E ratiox
0.969
0.903
0.913
0.954
0.978
0.835
0.784
0.808
0.794
0.848
1.131
0.808
0.875
18
23.05
Enterprise value$B
12.77
13.54
14.61
14.07
12.25
11.98
12.93
13.29
12.88
11.90
13.20
(0.58%)
0.12%
51
14.31
LT debt$B
4.332
4.668
3.956
3.363
3.570
3.191
2.914
2.751
2.613
2.570
5.540
(6.36%)
(4.71%)
88
Revenue
$23.37B
8.23%
1.00×
Cost of revenue
$16.36B
8.23%
1.00×
Operating expenses
$4.298B
7.77%
0.96×
Goodwill & intangibles
18.15%
Cash and investments
17.26%
Spread over hurdle
(1.95%)