2.799
Revenue$B
7.528
7.974
8.321
8.769
9.339
9.903
10.53
11.15
11.52
12.11
3.047
5.34%
5.44%
7
22.34
Revenue growth%
28.53
25.65
23.20
21.61
21.06
22.57
20.81
23.02
20.65
18.43
15.85
20.81
22.09
12
11.88
Gross margin%
7.60
5.04
6.64
4.38
4.42
2.10
1.41
1.68
3.62
6.27
3.69
2.10
4.40
86
29.76
Operating margin%
29.30
31.89
31.32
31.59
29.56
29.71
30.30
29.73
29.44
32.14
13.75
29.73
30.01
31
16.69
Net margin%
24.08
22.74
20.93
18.26
15.26
14.03
16.43
15.47
18.08
17.68
13.44
16.43
17.88
86
26.22
P/E ratio (avg)x
20.46
23.20
26.73
30.22
33.19
36.24
36.32
38.93
44.35
46.32
19.45
38.93
34.71
13
29.70
EV/EBITx
7.482
7.659
7.353
7.200
7.259
7.252
6.558
6.003
5.247
5.668
20.86
6.003
7.226
22
13.19
FCF yield (avg)%
22.61
21.69
22.32
24.55
21.98
22.06
24.21
26.43
26.15
23.85
14.63
24.21
23.23
80
22.06
FCF margin%
15.32
15.97
16.09
15.05
17.69
19.19
16.21
14.61
14.74
15.38
3.17
15.38
15.67
69
1.442
FCF / Net incomex
2.895
2.961
3.444
4.093
4.817
5.619
5.842
6.599
6.942
7.397
1.314
6.599
5.218
25
20.15
ROIC%
5.01
2.95
1.77
0.90
1.19
0.90
0.40
2.54
4.87
5.47
14.82
2.54
2.16
29
28.74
Return on equity%
18.93
17.41
18.78
21.37
18.75
18.15
18.61
17.10
17.42
15.02
21.39
17.42
18.38
54
22.11
Return on assets%
2.27
2.46
0.96
3.57
4.50
6.74
4.54
6.11
5.35
5.46
26.30
5.46
4.52
95
4.44
EPS$
4.93
5.76
6.65
6.23
6.14
6.44
6.15
7.16
7.73
7.36
4.78
3.68%
3.84%
—
12.87
EPS growth%
30.10
28.28
27.34
29.59
31.45
30.10
31.30
34.16
35.36
38.07
29.91
34.16
30.70
47
4.63
Bookvalue per sh$
3.49
3.28
3.44
3.49
3.65
4.08
4.13
4.13
4.55
5.04
4.90
6.69%
4.49%
—
3.88
FCF per share$
5.05
4.86
5.25
4.83
4.98
5.28
4.96
5.03
4.92
4.77
5.02
(0.85%)
(0.45%)
—
4.19
Dividend per sh$
3.51
3.02
2.66
2.77
2.61
2.46
2.17
2.30
2.44
2.46
1.05
(1.19%)
(3.70%)
—
25.70
Div yield (avg)%
4.77
6.81
7.89
5.20
3.77
4.19
1.92
3.70
1.87
0.40
28.55
1.92
3.98
64
20.55
Payout ratio%
3.48
2.14
4.43
1.52
0.40
1.73
3.46
3.84
4.76
6.45
20.69
3.84
3.47
41
1.127
Shares (diluted)B
0.877
0.870
0.809
0.732
0.676
0.682
0.727
0.764
0.774
0.798
1.139
3.37%
(1.30%)
48
19.98
Buyback yield%
18.24
16.60
13.69
12.83
11.25
11.41
11.55
12.19
11.11
8.30
9.44
11.41
11.87
70
1.535
D/E ratiox
1.472
1.628
1.785
1.974
1.950
2.008
2.151
2.452
2.915
3.008
1.065
2.452
1.991
70
2.941
Enterprise value$B
8.022
7.489
7.075
7.806
8.344
8.137
9.035
9.855
9.361
10.04
8.489
3.76%
2.31%
63
8.458
LT debt$B
2.717
2.605
2.680
2.949
3.074
3.554
3.503
3.568
4.214
4.201
9.984
6.45%
5.23%
38
Revenue
$12.11B
5.44%
1.00×
Cost of revenue
$7.111B
5.25%
0.98×
Operating expenses
$1.871B
5.73%
1.03×
Return on capital
118.20%
Spread over hurdle
109.64%