1.624
Revenue$B
1.833
1.931
2.045
2.192
2.316
2.388
2.505
2.596
2.682
2.798
1.671
3.85%
4.70%
67
29.29
Revenue growth%
7.62
7.17
9.36
6.59
4.64
3.00
0.70
0.78
1.43
0.40
24.36
0.78
3.82
20
18.16
Gross margin%
23.85
23.89
25.82
25.72
23.90
24.56
25.88
27.26
26.25
26.91
13.91
26.25
25.77
51
20.17
Operating margin%
28.76
30.38
30.14
28.15
28.79
27.27
28.08
28.53
28.30
26.14
10.05
28.08
28.41
58
18.62
Net margin%
8.90
11.54
11.02
8.37
5.43
5.36
7.06
9.49
10.68
12.65
22.63
9.49
9.20
87
24.52
P/E ratio (avg)x
16.88
16.80
19.26
20.72
22.02
22.81
21.02
19.27
17.65
19.91
7.811
19.91
19.59
67
11.26
EV/EBITx
22.13
23.04
20.53
20.54
22.22
23.26
21.37
22.13
21.98
22.15
25.87
22.13
22.13
85
4.78
FCF yield (avg)%
18.28
18.04
20.75
23.43
26.21
28.35
25.46
26.23
25.76
27.51
13.18
26.23
25.61
40
18.15
FCF margin%
20.68
22.95
21.02
23.59
22.44
22.10
24.02
25.71
28.14
29.50
19.57
25.71
23.27
57
0.825
FCF / Net incomex
1.730
1.714
1.904
2.028
2.285
2.317
2.410
2.709
3.074
3.478
0.364
2.709
2.301
26
24.29
ROIC%
25.92
26.08
28.01
29.85
29.10
26.30
24.21
24.80
27.09
25.54
21.30
25.54
26.19
79
19.11
Return on equity%
13.61
11.99
12.91
14.48
14.00
13.49
12.88
10.93
9.36
9.60
24.97
10.93
12.89
55
5.06
Return on assets%
12.63
13.70
16.61
19.30
16.47
18.41
18.91
20.88
20.25
21.12
29.68
20.25
18.66
68
4.96
EPS$
7.48
7.17
6.41
5.73
5.65
4.97
4.86
4.23
4.39
4.12
5.35
(6.13%)
(6.05%)
—
6.87
EPS growth%
25.84
28.73
26.87
24.58
26.13
27.40
24.66
27.57
28.41
28.41
28.32
27.57
27.13
83
3.07
Bookvalue per sh$
9.40
9.38
9.06
9.79
10.38
9.19
9.53
8.79
9.77
9.71
5.18
(1.32%)
1.09%
—
5.15
FCF per share$
4.36
4.70
5.34
5.56
5.23
5.94
6.01
6.29
6.64
7.10
2.99
6.33%
5.04%
—
7.02
Dividend per sh$
3.06
3.46
3.26
3.13
3.36
3.54
3.91
3.99
3.86
3.64
3.14
1.64%
2.28%
—
12.81
Div yield (avg)%
25.74
25.50
26.99
28.29
27.76
27.30
26.19
23.92
21.60
19.00
19.62
23.92
25.96
64
3.09
Payout ratio%
25.72
27.91
30.12
31.44
32.13
33.69
35.88
33.24
32.97
29.97
19.22
33.24
31.79
18
161.7
Shares (diluted)M
152.3
142.2
134.8
144.8
129.7
122.9
132.6
138.2
134.7
138.0
155.7
1.25%
(0.57%)
53
15.64
Buyback yield%
12.89
11.78
13.40
13.98
15.58
18.38
20.24
19.25
19.32
18.29
20.36
19.25
16.94
82
1.088
D/E ratiox
2.258
2.436
2.432
2.882
2.898
2.979
2.995
3.351
3.951
4.207
1.592
3.351
2.939
79
0.479
Enterprise value$B
2.476
2.945
3.389
3.695
3.622
3.741
4.007
4.747
5.053
5.078
1.476
6.99%
7.22%
78
0.848
LT debt$B
1.091
1.069
1.144
1.202
1.106
1.214
1.342
1.352
1.375
1.243
1.355
2.36%
0.45%
51
Revenue
$2.798B
4.70%
1.00×
Cost of revenue
$1.563B
4.71%
1.00×
Operating expenses
$625.2M
5.33%
1.06×
Cash and investments
17.82%
Goodwill & intangibles
13.36%
Spread over hurdle
22.09%