8.283
Revenue$B
13.98
14.06
13.95
14.23
14.58
14.91
15.01
15.40
15.45
15.92
9.219
1.76%
1.42%
81
29.00
Revenue growth%
6.56
9.24
9.94
10.24
12.10
14.69
14.24
11.51
14.22
14.40
7.22
14.24
11.80
71
7.60
Gross margin%
18.42
20.23
20.76
19.58
16.96
16.52
18.57
19.96
22.34
23.11
9.91
19.96
19.77
80
15.79
Operating margin%
26.50
28.30
31.19
30.43
29.89
29.07
31.93
28.93
29.31
29.10
8.13
29.10
29.21
23
20.31
Net margin%
19.17
20.23
18.09
15.48
16.97
17.03
16.28
16.67
14.18
16.77
6.53
16.67
16.87
62
13.63
P/E ratio (avg)x
5.539
6.013
6.060
5.470
5.495
5.254
4.823
5.140
5.475
5.849
29.84
5.254
5.485
48
24.07
EV/EBITx
22.48
21.65
21.89
20.71
21.93
21.04
19.65
18.85
16.30
17.82
34.18
18.85
20.88
17
6.59
FCF yield (avg)%
3.90
4.03
6.43
3.67
4.39
4.44
3.84
3.03
1.81
4.10
29.29
3.84
3.97
95
3.62
FCF margin%
15.22
13.10
14.36
16.83
13.87
13.95
13.65
12.43
13.03
13.49
7.50
13.49
13.76
12
1.103
FCF / Net incomex
1.399
1.305
1.165
1.063
1.081
1.000
1.018
1.092
1.119
1.141
0.882
1.092
1.105
79
5.44
ROIC%
18.92
19.14
19.37
20.36
22.32
24.89
23.06
22.64
25.47
27.19
11.40
24.89
22.48
6
26.42
Return on equity%
23.31
22.50
24.40
22.88
24.43
22.76
24.60
22.90
21.08
22.20
27.26
22.76
22.89
32
24.03
Return on assets%
32.75
30.44
27.71
25.84
26.12
26.14
27.00
24.06
22.92
24.43
18.35
24.43
26.13
57
27.10
EPS$
45.47
50.64
56.24
62.42
62.70
61.72
68.65
66.97
70.13
74.33
29.74
3.46%
5.99%
—
16.65
EPS growth%
3.22
2.87
3.65
2.50
4.61
2.99
4.50
3.80
6.30
5.41
17.13
4.50
3.72
64
46.12
Bookvalue per sh$
29.44
33.19
37.79
45.09
53.11
54.15
52.11
53.91
51.80
59.76
18.92
2.39%
7.03%
—
26.35
FCF per share$
29.79
28.27
30.23
31.00
29.05
27.63
28.72
28.83
29.16
29.65
33.62
0.41%
(0.82%)
—
53.25
Dividend per sh$
27.72
28.89
26.32
23.47
23.14
23.53
24.35
21.96
20.69
22.92
48.24
(0.19%)
(0.92%)
—
7.73
Div yield (avg)%
8.02
6.84
9.40
9.77
8.09
6.54
8.85
8.71
6.64
5.21
5.40
6.64
8.06
81
11.32
Payout ratio%
7.68
5.48
4.04
4.83
4.10
4.07
3.73
1.39
0.40
0.40
7.86
1.39
4.06
72
123.4
Shares (diluted)M
141.9
143.7
152.6
164.2
157.3
184.4
183.9
198.2
227.2
216.7
126.6
6.61%
5.32%
38
23.13
Buyback yield%
11.20
10.38
7.93
9.73
12.64
10.46
11.79
9.25
11.64
9.32
4.98
10.46
10.42
86
0.495
D/E ratiox
0.612
0.693
0.668
0.696
0.831
0.854
0.984
0.946
0.995
1.134
0.633
0.984
0.843
33
4.869
Enterprise value$B
17.11
17.32
18.69
21.20
19.90
19.74
18.69
21.48
22.69
22.33
6.802
2.33%
3.53%
26
6.528
LT debt$B
8.750
7.877
8.308
8.066
7.201
6.933
7.085
6.540
6.558
5.710
9.212
(4.54%)
(5.70%)
22
Revenue
$15.92B
1.42%
1.00×
Cost of revenue
$9.099B
1.68%
1.03×
Operating expenses
$3.008B
1.31%
0.99×
Property and equipment
18.50%
Spread over hurdle
(0.16%)