2.257
Revenue$B
1.216
1.307
1.383
1.429
1.537
1.592
1.719
1.791
1.879
1.985
2.496
5.25%
5.71%
12
19.52
Revenue growth%
12.27
14.13
16.92
15.24
13.61
13.41
16.41
16.64
17.31
19.86
27.56
16.64
15.82
14
23.52
Gross margin%
34.40
34.00
36.32
33.99
33.49
34.25
36.76
36.83
34.07
35.75
20.91
35.75
34.33
14
8.06
Operating margin%
4.02
4.03
6.00
6.60
4.91
5.75
3.71
4.19
3.71
6.68
18.87
4.19
4.55
24
27.05
Net margin%
19.75
20.88
19.08
20.45
21.40
22.10
21.47
20.74
20.51
18.17
16.42
20.74
20.63
83
35.16
P/E ratio (avg)x
19.68
20.71
18.81
17.15
17.52
18.00
17.89
17.95
19.08
18.77
14.25
18.00
18.38
9
23.95
EV/EBITx
34.13
30.55
30.32
33.52
35.08
31.43
27.46
26.95
23.75
20.83
20.78
26.95
30.43
26
29.59
FCF yield (avg)%
22.59
25.37
25.03
25.17
24.78
27.75
29.84
32.42
32.52
34.71
7.61
32.42
26.56
21
3.52
FCF margin%
2.51
2.05
2.21
0.40
2.05
1.81
0.40
0.62
1.78
0.40
16.26
0.62
1.79
83
0.988
FCF / Net incomex
0.976
1.094
1.236
1.309
1.369
1.341
1.436
1.357
1.468
1.588
0.789
1.436
1.349
47
29.09
ROIC%
19.23
18.59
19.78
18.91
21.47
21.22
21.56
19.71
20.43
23.15
24.77
21.22
20.10
13
17.92
Return on equity%
9.30
12.13
13.86
13.03
15.62
17.83
16.54
16.98
14.12
15.02
22.42
16.54
14.57
20
19.88
Return on assets%
16.23
14.40
16.13
17.89
15.73
17.08
15.95
14.60
16.56
15.61
6.08
15.95
16.04
6
12.56
EPS$
5.72
5.19
5.47
4.75
4.20
3.93
3.70
4.08
4.38
4.18
13.10
(0.09%)
(4.02%)
—
2.08
EPS growth%
17.23
18.91
17.90
18.77
20.26
17.46
16.53
16.62
18.21
21.12
29.41
17.46
18.06
36
15.15
Bookvalue per sh$
6.33
6.58
5.86
5.66
6.15
6.22
5.48
4.94
4.22
3.62
11.99
(10.05%)
(4.88%)
—
5.25
FCF per share$
3.49
3.02
3.22
3.49
3.12
2.70
2.59
2.52
2.35
2.31
9.56
(5.79%)
(4.69%)
—
7.12
Dividend per sh$
22.14
21.80
25.13
28.61
33.76
39.94
43.62
50.81
57.95
63.60
5.04
13.50%
12.91%
—
28.33
Div yield (avg)%
14.68
14.72
17.34
15.21
12.52
10.65
10.20
11.15
9.22
8.80
8.24
10.20
11.83
50
13.90
Payout ratio%
26.60
27.41
25.86
25.50
23.27
22.65
25.35
24.81
24.49
22.93
10.37
24.49
25.08
16
129.6
Shares (diluted)M
217.4
230.6
254.5
249.4
257.2
258.9
283.9
279.6
329.8
397.8
125.8
9.11%
8.02%
87
8.97
Buyback yield%
20.64
20.94
20.04
20.40
17.40
15.71
14.64
12.82
12.22
14.03
4.36
14.03
16.56
7
1.437
D/E ratiox
1.425
1.374
1.247
1.294
1.152
0.980
0.913
0.961
0.879
0.811
1.146
0.913
1.066
59
2.563
Enterprise value$B
1.640
1.658
1.515
1.718
1.686
1.855
1.721
1.871
1.848
2.089
2.687
4.38%
3.41%
6
1.067
LT debt$B
0.723
0.776
0.844
0.852
0.816
0.820
0.930
0.856
0.889
0.956
2.269
3.21%
3.03%
75
Revenue
$1.985B
5.71%
1.00×
Cost of revenue
$1.022B
5.59%
0.99×
Operating expenses
$494.5M
6.01%
1.03×
Cash and investments
23.01%
Property and equipment
14.98%