31.45
Revenue$B
97.67
97.38
98.98
97.64
96.52
96.78
95.94
94.01
96.01
96.33
34.24
(0.04%)
0.09%
83
26.10
Revenue growth%
19.23
20.03
21.91
19.77
22.20
21.86
24.42
25.31
23.79
25.97
19.40
24.42
22.05
34
12.26
Gross margin%
8.61
10.32
8.93
9.11
6.17
8.58
5.68
5.16
3.21
0.58
16.88
5.16
7.37
11
25.46
Operating margin%
10.75
9.95
9.62
7.58
9.63
8.84
11.53
9.49
11.78
12.93
3.51
11.53
9.79
48
13.17
Net margin%
3.85
5.72
7.00
9.79
10.28
7.55
8.16
6.80
7.56
10.24
6.52
7.56
7.55
79
11.65
P/E ratio (avg)x
34.20
34.44
39.13
36.00
37.47
36.21
34.07
34.76
33.98
37.25
31.06
34.76
35.38
48
32.86
EV/EBITx
33.19
34.34
34.62
36.31
39.34
41.84
50.00
58.13
58.33
57.32
12.14
57.32
40.59
88
3.05
FCF yield (avg)%
19.94
22.73
20.55
18.14
18.61
21.03
21.41
22.89
25.80
23.17
27.60
22.89
21.22
84
15.94
FCF margin%
24.86
26.28
24.84
23.53
22.54
24.29
25.39
25.15
27.97
26.94
12.02
25.39
25.00
84
0.309
FCF / Net incomex
1.110
1.127
1.257
1.448
1.612
1.567
1.560
1.637
1.900
1.889
0.784
1.637
1.563
9
4.89
ROIC%
11.97
11.43
13.00
15.57
16.03
17.72
14.79
12.91
13.93
11.52
29.25
13.93
13.47
61
22.52
Return on equity%
9.45
8.81
7.81
9.68
8.80
8.06
10.52
12.50
15.14
12.48
2.80
12.48
9.57
59
6.65
Return on assets%
23.56
25.74
28.58
28.54
31.38
33.26
30.43
32.81
31.52
31.40
2.84
31.52
30.91
18
112.76
EPS$
149.22
143.10
131.72
143.50
151.98
159.59
168.50
167.24
185.17
170.26
122.24
2.30%
2.31%
—
13.04
EPS growth%
10.60
7.70
7.73
7.15
6.36
7.77
9.46
11.01
11.39
13.34
25.32
11.01
8.61
20
114.55
Bookvalue per sh$
61.28
63.67
67.39
66.10
74.81
86.39
89.01
97.65
93.41
102.96
46.59
6.60%
6.92%
—
111.99
FCF per share$
81.45
91.57
106.49
103.49
120.48
113.57
125.92
144.19
141.24
147.59
95.22
4.14%
7.73%
—
49.55
Dividend per sh$
71.12
74.74
80.96
87.94
93.81
106.46
107.82
102.89
110.38
104.73
44.37
2.23%
4.43%
—
3.52
Div yield (avg)%
4.59
6.73
7.04
8.71
10.40
10.27
9.98
8.26
10.18
12.92
6.32
10.18
9.34
54
15.03
Payout ratio%
10.18
11.49
13.71
14.23
15.01
13.96
16.76
17.10
17.35
15.95
12.21
16.76
14.62
13
0.994
Shares (diluted)B
0.965
0.914
0.961
0.997
0.986
1.067
1.119
1.198
1.177
1.267
0.983
5.15%
3.57%
9
16.13
Buyback yield%
6.75
6.66
4.78
3.38
2.61
4.70
4.19
4.42
7.00
8.45
12.25
4.70
4.74
28
1.154
D/E ratiox
1.379
1.625
1.677
1.985
2.238
2.326
2.377
2.787
2.833
3.337
1.665
2.787
2.282
46
67.93
Enterprise value$B
172.0
206.2
215.4
256.6
304.9
336.3
370.1
369.3
441.2
516.2
84.36
11.10%
12.22%
45
26.56
LT debt$B
142.8
137.8
138.1
159.3
156.5
159.0
167.7
191.3
216.1
221.2
113.9
7.16%
5.23%
22
Revenue
$96.33B
0.09%
1.00×
Cost of revenue
$49.73B
0.50%
1.04×
Operating expenses
$19.61B
(0.29%)
0.96×
Goodwill & intangibles
17.10%
Spread over hurdle
40.03%