101.1
Revenue$B
113.1
117.4
118.3
118.9
120.9
122.3
124.9
128.0
129.8
131.3
111.0
1.67%
1.66%
12
4.59
Revenue growth%
27.63
26.34
25.13
25.07
27.74
26.59
23.88
26.60
24.76
23.66
20.26
24.76
25.73
48
23.81
Gross margin%
14.71
14.67
15.28
15.03
15.22
17.34
20.30
22.10
24.57
24.70
8.39
22.10
16.31
16
28.44
Operating margin%
19.24
22.11
22.53
21.86
23.26
20.91
23.69
21.81
24.78
26.13
12.83
23.69
22.32
75
21.74
Net margin%
18.13
19.99
20.32
21.13
22.30
21.58
18.77
19.45
21.63
19.10
8.68
19.45
20.15
51
16.41
P/E ratio (avg)x
8.699
8.823
7.822
8.640
7.789
8.048
7.865
8.219
9.150
9.979
20.77
8.219
8.429
76
7.698
EV/EBITx
38.19
42.70
44.66
47.27
45.61
44.76
48.74
43.93
41.12
45.59
25.76
44.76
44.71
44
19.11
FCF yield (avg)%
30.76
31.06
32.02
32.90
33.08
35.51
33.14
33.73
32.06
32.74
12.37
33.14
32.82
7
5.74
FCF margin%
24.41
25.89
23.56
23.73
26.47
25.89
23.76
24.41
22.52
23.59
8.04
23.76
24.08
80
0.772
FCF / Net incomex
0.994
0.904
0.876
0.842
0.871
0.890
0.926
0.936
1.024
1.046
0.403
0.936
0.915
31
13.12
ROIC%
11.29
12.15
10.77
13.33
15.89
17.08
18.24
20.65
22.99
22.90
29.37
20.65
16.49
75
18.69
Return on equity%
0.40
0.40
0.40
0.40
1.46
2.82
0.40
2.78
0.56
3.52
6.14
2.78
0.48
52
8.31
Return on assets%
9.16
11.86
9.94
9.80
12.60
14.22
14.42
14.77
15.49
18.16
15.96
14.77
13.41
28
55.41
EPS$
97.13
93.89
108.52
105.38
120.19
115.54
123.09
116.04
116.00
114.11
61.57
(1.03%)
2.14%
—
17.91
EPS growth%
17.32
14.40
16.40
14.48
12.82
14.74
14.37
15.10
14.25
15.96
9.01
14.74
14.61
93
28.02
Bookvalue per sh$
171.12
190.34
189.05
208.36
229.83
225.46
230.53
254.30
251.45
242.46
169.82
1.08%
4.25%
—
163.14
FCF per share$
121.33
127.22
139.11
125.54
117.90
102.79
90.63
83.63
84.40
86.34
38.34
(6.04%)
(4.51%)
—
27.08
Dividend per sh$
47.03
47.20
56.34
65.15
67.38
76.83
86.34
87.52
96.34
103.35
89.18
8.93%
10.05%
—
6.51
Div yield (avg)%
0.40
3.36
5.82
4.38
7.34
7.38
5.17
2.73
5.64
3.75
2.62
5.17
4.78
16
6.76
Payout ratio%
26.63
26.96
24.68
26.00
28.04
30.87
33.16
32.33
30.05
32.31
9.68
32.31
29.05
15
691.3
Shares (diluted)M
724.7
648.1
702.9
641.7
715.0
781.5
778.3
858.1
815.1
724.5
728.0
0.27%
(0.64%)
72
10.60
Buyback yield%
15.63
17.17
17.66
20.43
23.19
25.58
26.95
26.70
23.88
24.77
16.47
25.58
23.53
10
0.911
D/E ratiox
0.524
0.592
0.637
0.591
0.660
0.622
0.562
0.630
0.591
0.586
0.595
0.591
0.592
25
32.65
Enterprise value$B
90.29
87.18
85.02
79.21
80.70
78.95
71.26
76.18
77.20
79.03
109.4
(0.42%)
(0.62%)
17
21.41
LT debt$B
34.59
34.98
35.95
35.85
37.73
37.42
40.02
40.03
44.58
48.28
28.49
5.06%
2.49%
65
Revenue
$131.3B
1.66%
1.00×
Cost of revenue
$76.03B
1.92%
1.03×
Operating expenses
$28.94B
1.54%
0.99×
Goodwill & intangibles
16.76%