0.833
Revenue$B
3.187
3.341
3.476
3.627
3.747
3.816
3.869
4.038
4.211
4.264
0.895
2.62%
3.28%
88
25.69
Revenue growth%
28.45
26.23
27.56
24.78
22.96
20.91
18.03
20.26
20.83
19.66
28.14
20.26
21.94
82
12.51
Gross margin%
31.44
34.31
32.06
31.71
30.85
28.11
28.65
29.00
27.62
27.75
27.14
28.11
29.92
83
2.30
Operating margin%
14.33
15.85
13.76
11.96
9.24
8.32
5.94
4.99
6.20
5.66
14.04
5.94
8.78
34
24.57
Net margin%
27.30
27.79
25.79
28.44
29.56
30.92
28.88
28.85
27.65
29.05
18.32
28.88
28.64
92
20.70
P/E ratio (avg)x
28.45
29.24
29.37
29.83
27.97
23.85
23.10
23.22
23.31
24.07
33.56
23.31
26.02
90
18.08
EV/EBITx
14.39
16.01
17.39
17.86
20.09
20.41
22.59
23.42
23.99
24.07
14.74
23.42
20.25
46
18.95
FCF yield (avg)%
8.61
10.92
9.56
12.07
12.64
12.92
15.37
16.81
17.05
19.34
14.54
16.81
12.78
30
20.76
FCF margin%
25.40
26.33
24.46
24.45
23.25
21.08
20.20
19.45
22.29
24.00
27.37
21.08
23.62
8
0.956
FCF / Net incomex
2.343
2.694
2.824
2.734
3.034
3.147
3.448
3.908
3.788
3.698
1.367
3.698
3.090
69
12.06
ROIC%
32.05
34.15
32.13
34.30
34.35
36.27
38.19
35.95
38.23
36.01
10.04
36.27
35.15
31
15.99
Return on equity%
23.95
26.32
25.34
26.61
25.64
23.70
25.45
23.45
26.10
23.66
3.78
23.70
25.40
75
25.27
Return on assets%
15.78
15.77
14.34
14.43
14.10
14.46
16.44
18.94
19.56
21.31
22.69
18.94
15.77
87
4.62
EPS$
3.07
3.72
4.02
4.27
4.84
4.74
4.92
5.02
5.65
5.97
5.15
4.29%
8.09%
—
4.05
EPS growth%
6.93
4.68
1.76
3.40
2.49
3.80
5.30
5.28
7.54
10.50
9.48
5.30
4.98
49
1.37
Bookvalue per sh$
0.95
0.91
1.04
1.12
1.28
1.25
1.16
1.09
1.23
1.20
5.26
(1.16%)
2.00%
—
3.01
FCF per share$
3.57
3.69
3.49
3.32
3.06
3.18
3.21
3.02
2.78
2.48
5.97
(4.14%)
(4.06%)
—
4.15
Dividend per sh$
1.91
1.89
1.90
1.86
2.00
2.02
1.81
1.97
1.98
1.79
1.31
(2.24%)
(1.45%)
—
14.68
Div yield (avg)%
10.68
8.08
9.60
11.05
13.67
15.18
14.24
14.19
16.04
18.01
23.74
15.18
13.93
17
16.57
Payout ratio%
4.40
2.63
1.93
0.40
0.40
0.40
1.32
1.48
0.40
0.40
2.17
0.40
0.86
68
0.582
Shares (diluted)B
1.032
1.181
1.361
1.445
1.609
1.558
1.611
1.858
1.971
1.948
0.579
3.89%
7.87%
31
7.79
Buyback yield%
31.65
33.16
32.96
32.73
32.29
30.13
29.24
27.44
24.86
22.19
18.16
27.44
30.89
77
0.968
D/E ratiox
1.801
2.080
2.069
2.020
2.297
2.703
3.034
3.462
4.047
4.681
0.497
3.462
2.500
9
1.316
Enterprise value$B
1.072
1.101
1.142
1.194
1.105
1.145
1.105
1.141
1.195
1.103
1.829
(0.05%)
0.18%
86
3.895
LT debt$B
7.295
8.024
8.016
8.909
8.637
10.12
11.58
12.13
12.67
14.15
1.028
10.38%
8.12%
64
Revenue
$4.264B
3.28%
1.00×
Cost of revenue
$2.210B
2.85%
0.96×
Operating expenses
$950.0M
3.47%
1.02×
Spread over hurdle
10.24%