0.704
Revenue$B
1.374
1.519
1.617
1.767
1.931
2.123
2.317
2.448
2.706
2.911
0.748
8.56%
8.70%
60
18.04
Revenue growth%
24.26
23.02
21.14
19.50
19.27
16.52
17.51
17.99
17.92
15.45
24.78
17.51
18.63
53
15.71
Gross margin%
21.45
23.69
24.66
23.19
25.75
24.20
24.82
25.70
28.26
28.17
21.24
25.70
24.74
71
19.85
Operating margin%
16.82
15.89
15.37
13.68
14.61
14.24
15.96
15.81
13.66
15.59
23.52
15.59
15.48
14
16.16
Net margin%
9.84
7.01
4.58
2.96
4.26
2.35
2.52
1.67
0.40
0.40
28.56
1.67
2.74
15
18.04
P/E ratio (avg)x
20.45
19.70
20.37
20.32
18.56
19.83
21.16
20.22
22.49
22.98
13.94
21.16
20.35
40
15.51
EV/EBITx
36.03
36.62
36.37
38.61
37.40
36.20
36.08
35.91
31.74
32.98
8.753
35.91
36.14
17
12.47
FCF yield (avg)%
26.98
29.71
27.96
29.31
29.86
29.01
27.02
25.52
22.96
25.33
24.59
25.52
27.49
5
19.99
FCF margin%
9.02
6.46
8.24
7.26
8.38
8.07
10.16
8.04
6.61
7.30
24.51
8.04
8.05
60
0.991
FCF / Net incomex
2.402
2.570
2.832
3.060
3.480
3.369
3.846
4.170
4.387
4.677
1.155
4.170
3.425
18
8.81
ROIC%
10.28
11.68
12.07
14.03
14.00
15.55
15.21
13.03
12.31
12.44
22.51
13.03
12.73
14
3.87
Return on equity%
22.11
24.93
25.68
25.23
28.01
29.15
29.18
26.23
23.35
26.20
9.90
26.23
25.94
87
24.06
Return on assets%
16.41
19.05
18.19
15.87
18.45
19.43
18.44
15.93
14.70
17.34
24.95
17.34
17.77
50
7.92
EPS$
6.20
6.16
5.57
4.79
5.10
4.95
4.51
4.12
3.78
3.69
8.08
(6.25%)
(4.46%)
—
10.57
EPS growth%
19.44
16.98
19.27
17.26
18.17
15.89
15.12
14.48
11.91
9.49
21.48
14.48
16.43
59
8.16
Bookvalue per sh$
4.65
4.89
5.20
6.16
7.13
8.54
8.47
9.64
11.43
13.60
14.00
13.77%
12.02%
—
10.55
FCF per share$
10.36
10.42
11.15
12.34
14.16
16.04
16.53
16.92
17.24
20.34
3.51
7.51%
7.59%
—
13.65
Dividend per sh$
15.50
16.48
18.53
21.11
20.63
22.89
26.29
30.19
33.65
34.20
8.38
10.64%
8.27%
—
10.99
Div yield (avg)%
17.44
16.84
17.42
15.45
16.34
17.81
19.47
18.45
17.97
16.09
25.40
17.97
17.43
89
12.05
Payout ratio%
15.29
12.83
10.11
9.31
12.14
9.34
7.39
7.29
4.89
3.60
3.81
7.29
9.33
76
90.31
Shares (diluted)M
81.42
82.27
78.16
73.14
80.15
72.90
67.84
75.64
75.53
81.74
94.47
0.39%
(0.91%)
93
6.44
Buyback yield%
11.45
13.32
16.31
15.84
15.34
16.00
18.47
16.48
15.47
15.14
24.08
16.00
15.65
35
1.663
D/E ratiox
3.057
3.198
3.396
3.613
3.897
3.954
4.313
4.275
4.747
4.852
0.448
4.313
3.925
17
0.531
Enterprise value$B
1.244
1.333
1.438
1.247
1.085
1.140
1.221
1.252
1.250
1.288
0.138
3.49%
(0.21%)
79
1.444
LT debt$B
2.815
2.760
2.661
2.782
2.890
2.818
2.706
2.726
2.565
2.679
0.517
(1.50%)
0.47%
50
Revenue
$2.911B
8.70%
1.00×
Cost of revenue
$2.038B
8.70%
1.00×
Operating expenses
$633.5M
8.59%
0.99×
Cash and investments
16.65%
Goodwill & intangibles
15.03%