1.893
Revenue$B
2.685
2.855
3.089
3.244
3.425
3.624
3.762
3.936
4.229
4.384
1.967
5.06%
5.48%
73
23.19
Revenue growth%
17.84
18.78
21.50
22.11
19.36
21.08
21.11
20.45
21.02
23.75
20.41
21.08
21.05
76
27.78
Gross margin%
13.76
14.50
16.71
17.08
17.11
14.88
17.14
18.38
20.64
21.12
23.56
18.38
17.10
87
3.29
Operating margin%
29.51
30.58
32.83
32.35
34.20
32.66
33.08
33.83
36.00
38.60
20.58
33.83
32.96
12
24.05
Net margin%
22.46
19.75
19.46
17.63
17.08
17.08
17.38
19.53
20.66
22.78
25.28
19.53
19.49
49
30.26
P/E ratio (avg)x
13.94
15.24
16.45
17.32
17.20
15.48
16.12
15.20
16.23
17.21
12.03
16.12
16.18
75
10.72
EV/EBITx
37.70
39.05
43.74
47.57
46.61
53.52
63.33
72.84
86.49
88.98
32.34
72.84
50.55
82
14.16
FCF yield (avg)%
2.24
5.18
3.10
1.65
0.40
0.40
0.52
0.40
0.40
0.40
29.79
0.40
0.46
38
26.56
FCF margin%
18.66
21.66
22.88
23.23
24.63
26.82
29.34
29.38
27.91
26.95
14.47
27.91
25.73
92
1.052
FCF / Net incomex
0.281
0.318
0.299
0.337
0.337
0.322
0.336
0.365
0.395
0.376
1.379
0.365
0.337
46
27.49
ROIC%
26.89
27.54
27.40
25.80
23.04
22.56
23.13
22.06
19.74
19.49
12.62
22.06
23.09
34
19.90
Return on equity%
21.78
20.06
20.43
22.40
24.70
25.99
27.24
27.42
26.95
24.47
7.55
26.95
24.59
31
25.18
Return on assets%
22.09
22.22
22.86
25.66
27.24
26.83
28.37
29.34
26.84
25.39
13.47
26.84
26.25
83
1.96
EPS$
1.57
1.64
1.59
1.54
1.59
1.79
1.96
2.03
2.05
1.99
2.17
4.62%
2.39%
—
12.94
EPS growth%
25.58
27.97
27.49
27.61
28.97
31.02
32.78
31.46
28.81
28.94
16.91
31.02
28.87
38
2.84
Bookvalue per sh$
2.80
2.77
2.59
2.51
2.32
2.02
1.93
1.71
1.63
1.62
3.59
(6.94%)
(4.68%)
—
4.02
FCF per share$
3.13
3.21
3.45
3.60
3.88
3.55
3.53
3.88
3.87
3.95
3.09
0.33%
1.36%
—
4.19
Dividend per sh$
3.05
3.07
3.34
3.20
3.15
3.56
3.91
3.92
4.16
3.91
2.74
4.44%
3.17%
—
19.94
Div yield (avg)%
16.17
15.18
12.62
10.70
12.61
10.25
8.50
8.77
10.49
11.53
23.93
10.25
11.12
37
9.05
Payout ratio%
4.29
1.54
3.51
1.40
1.50
3.02
2.53
2.19
3.76
4.63
22.40
3.02
2.77
69
0.579
Shares (diluted)B
0.741
0.862
1.010
1.173
1.126
1.134
1.356
1.330
1.316
1.383
0.594
4.19%
6.06%
91
19.11
Buyback yield%
29.05
28.16
29.53
28.57
29.65
27.72
29.89
30.28
31.68
32.39
12.43
30.28
29.59
38
1.737
D/E ratiox
1.793
2.048
2.304
2.315
2.357
2.351
2.318
2.669
2.723
2.751
0.798
2.669
2.334
22
3.857
Enterprise value$B
4.931
4.565
4.366
4.341
4.575
5.022
5.220
5.384
5.957
6.871
4.182
8.47%
2.81%
74
0.886
LT debt$B
4.829
5.165
4.763
4.944
5.569
5.517
5.282
5.832
5.494
5.090
0.237
(1.78%)
1.21%
95
Revenue
$4.384B
5.48%
1.00×
Cost of revenue
$2.290B
5.56%
1.01×
Operating expenses
$705.2M
5.15%
0.97×
Goodwill & intangibles
16.44%