2.378
Revenue$B
1.388
1.497
1.610
1.739
1.875
2.016
2.150
2.256
2.420
2.537
2.656
6.24%
6.58%
68
13.19
Revenue growth%
23.68
24.24
25.81
23.64
22.75
23.54
22.07
22.92
20.62
18.82
21.55
22.07
23.23
92
4.11
Gross margin%
11.74
9.04
7.74
5.88
7.47
4.75
2.51
1.93
2.37
4.34
9.78
2.51
5.32
51
21.47
Operating margin%
16.03
14.54
15.08
12.81
15.45
13.60
14.42
13.36
12.81
9.97
18.48
13.36
14.01
53
17.57
Net margin%
15.44
15.88
18.65
18.15
17.04
18.83
17.16
19.94
18.67
20.69
4.31
18.83
18.40
69
24.64
P/E ratio (avg)x
8.064
7.660
7.422
7.477
8.596
8.998
8.570
8.910
9.488
10.90
36.25
8.998
8.583
11
22.03
EV/EBITx
34.89
38.49
36.42
36.25
35.18
38.74
35.33
39.09
38.92
36.23
29.29
38.74
36.33
59
10.03
FCF yield (avg)%
13.57
12.59
12.35
10.18
9.14
9.16
6.58
6.55
6.40
8.38
17.93
6.58
9.15
65
17.58
FCF margin%
21.14
22.03
19.20
16.77
18.98
18.73
20.16
20.54
22.92
25.03
17.21
20.54
20.35
6
1.567
FCF / Net incomex
1.772
2.039
1.927
2.002
2.056
1.964
2.045
2.259
2.335
2.546
0.649
2.259
2.042
64
23.92
ROIC%
7.71
10.29
10.53
8.01
10.98
10.10
11.47
9.78
12.75
12.32
4.58
11.47
10.41
6
15.38
Return on equity%
25.50
23.58
21.47
23.10
24.20
22.17
22.77
24.63
22.28
22.38
27.39
22.38
22.94
25
16.22
Return on assets%
7.27
4.49
3.91
5.01
6.57
6.71
5.86
6.02
7.29
8.38
5.01
6.71
6.29
82
10.01
EPS$
17.60
20.62
22.87
21.43
22.70
26.55
25.47
23.90
25.71
28.42
10.37
4.60%
6.54%
—
12.12
EPS growth%
25.74
23.79
25.51
26.69
24.49
25.92
24.40
26.34
27.05
26.04
23.26
26.04
25.83
54
12.12
Bookvalue per sh$
15.35
16.84
17.45
16.53
18.62
20.30
18.48
20.54
21.23
19.40
1.95
0.82%
2.67%
—
5.05
FCF per share$
11.10
12.81
14.60
15.68
15.70
17.83
20.39
20.95
19.67
22.13
3.62
7.11%
7.48%
—
11.79
Dividend per sh$
7.00
7.35
6.59
5.68
4.98
4.94
5.21
5.49
4.69
4.70
7.81
(1.15%)
(4.39%)
—
2.67
Div yield (avg)%
6.68
6.66
8.25
8.36
6.80
4.23
3.87
2.14
4.06
6.41
12.21
4.06
6.54
23
2.06
Payout ratio%
17.47
18.06
16.91
18.07
15.63
13.02
15.85
14.21
12.30
13.76
15.84
13.76
15.74
81
112.6
Shares (diluted)M
190.5
192.5
222.6
259.7
268.4
275.3
321.3
327.0
341.0
340.7
115.0
4.89%
7.64%
52
27.43
Buyback yield%
26.95
28.08
30.16
31.79
30.92
30.27
31.82
29.52
31.14
32.13
6.18
31.14
30.60
90
1.586
D/E ratiox
0.124
0.133
0.126
0.138
0.129
0.140
0.124
0.125
0.129
0.116
1.557
0.125
0.127
22
1.641
Enterprise value$B
1.656
1.651
1.481
1.584
1.714
1.789
1.621
1.767
1.764
1.618
2.337
(1.14%)
(0.08%)
61
1,339
LT debt$M
437.7
481.4
495.6
547.5
563.0
585.5
574.3
627.8
669.2
679.6
320.6
3.84%
3.12%
16
Revenue
$2.537B
6.58%
1.00×
Cost of revenue
$1.776B
6.58%
1.00×
Operating expenses
$519.0M
7.02%
1.04×
Goodwill & intangibles
16.20%
Cash and investments
16.11%