9.367
Revenue$B
9.945
10.55
11.36
12.06
13.02
13.66
14.45
15.50
16.37
17.94
9.859
6.61%
7.00%
89
27.82
Revenue growth%
13.46
14.52
13.71
15.52
13.94
16.35
15.45
17.98
20.94
20.18
3.68
17.98
15.48
77
5.43
Gross margin%
22.48
20.53
22.70
19.99
22.93
25.88
27.72
26.90
25.85
24.39
6.33
25.88
23.66
33
23.94
Operating margin%
6.08
9.08
12.07
13.63
12.36
11.78
9.21
7.42
7.49
8.44
13.21
8.44
9.14
62
27.99
Net margin%
17.17
18.72
18.20
15.94
14.82
16.96
18.22
16.28
18.16
20.84
12.94
18.16
17.67
62
11.40
P/E ratio (avg)x
19.19
20.12
20.11
21.15
23.06
20.84
20.06
22.28
22.01
22.99
33.29
22.01
21.00
61
27.31
EV/EBITx
10.95
10.24
10.76
10.45
9.268
9.822
8.744
8.196
8.857
9.219
25.92
8.857
9.545
78
21.26
FCF yield (avg)%
17.56
15.75
14.26
13.28
15.26
16.71
15.05
12.26
13.04
10.09
7.93
13.04
14.66
15
9.36
FCF margin%
11.27
13.93
15.44
18.20
16.28
14.46
16.04
17.68
20.35
20.42
19.74
17.68
16.16
7
0.135
FCF / Net incomex
1.553
1.666
1.756
1.713
1.702
1.942
2.000
2.130
2.084
2.424
1.271
2.084
1.849
55
21.57
ROIC%
22.50
24.80
22.45
20.03
17.71
18.31
16.48
18.98
19.53
21.17
21.34
18.98
19.78
61
23.30
Return on equity%
11.61
8.99
11.03
11.03
8.61
9.65
8.30
10.15
10.26
10.09
22.22
10.09
10.12
62
25.36
Return on assets%
13.51
12.45
9.89
12.08
15.06
12.15
12.39
12.41
9.47
6.79
5.07
12.15
12.27
8
87.72
EPS$
16.68
17.23
16.89
17.95
18.88
18.54
16.08
15.62
13.84
14.11
91.85
(5.66%)
(2.45%)
—
14.97
EPS growth%
8.92
10.06
10.53
9.58
9.69
7.66
5.82
7.20
8.84
10.95
16.93
7.66
9.25
31
24.89
Bookvalue per sh$
137.29
129.28
111.64
103.76
103.52
91.65
83.36
72.76
75.74
75.50
56.38
(6.12%)
(5.44%)
—
81.00
FCF per share$
212.51
242.43
248.50
263.38
312.17
340.39
350.77
406.24
432.85
425.51
74.93
6.39%
7.66%
—
99.25
Dividend per sh$
132.26
129.23
117.52
123.70
132.94
118.66
130.90
118.17
114.20
124.01
56.70
(1.38%)
0.25%
—
17.09
Div yield (avg)%
25.08
25.27
26.17
25.96
27.68
28.14
26.30
27.91
25.24
25.70
26.59
26.30
26.07
81
27.09
Payout ratio%
21.46
20.20
18.30
15.39
13.38
15.88
17.22
15.86
18.85
17.04
18.39
17.04
17.13
44
158.4
Shares (diluted)M
181.1
173.1
191.7
170.9
178.7
173.7
178.6
165.1
170.0
168.0
161.8
(1.22%)
(1.15%)
34
20.11
Buyback yield%
34.58
37.34
35.74
38.45
41.41
38.41
38.80
37.36
36.08
36.01
21.63
37.36
37.35
93
0.489
D/E ratiox
0.802
0.968
0.998
0.982
1.157
1.279
1.280
1.330
1.432
1.514
0.941
1.330
1.218
75
14.14
Enterprise value$B
2.457
2.414
2.642
2.398
2.095
2.222
2.246
2.437
2.687
2.865
3.480
6.46%
2.10%
93
21.43
LT debt$B
6.991
7.315
8.879
8.752
9.601
9.735
11.05
12.87
14.01
14.62
19.64
8.78%
9.27%
94
Revenue
$17.94B
7.00%
1.00×
Cost of revenue
$12.56B
7.00%
1.00×
Operating expenses
$3.829B
7.85%
1.08×
Spread over hurdle
(27.39%)