5.866
Revenue$B
5.536
5.855
6.084
6.278
6.600
6.705
7.096
7.423
7.641
7.945
6.194
3.78%
3.93%
45
4.13
Revenue growth%
17.56
19.32
19.95
18.53
16.22
15.27
16.92
16.20
17.04
17.74
27.04
16.92
17.30
38
9.65
Gross margin%
11.11
11.06
10.87
11.89
13.57
14.44
11.50
9.78
7.66
6.56
6.97
9.78
11.08
63
22.77
Operating margin%
37.88
37.43
38.00
38.46
39.63
36.99
34.84
36.92
35.24
37.20
28.61
36.92
37.32
50
20.92
Net margin%
30.27
33.05
30.84
30.60
29.11
29.71
28.08
30.84
28.86
26.29
4.56
28.86
29.99
42
27.82
P/E ratio (avg)x
16.42
17.43
16.69
15.80
14.41
13.81
15.15
16.12
17.22
18.08
20.61
16.12
16.27
37
31.28
EV/EBITx
41.24
43.33
44.28
49.69
55.33
50.14
56.55
54.44
58.36
63.97
32.86
56.55
52.29
32
3.26
FCF yield (avg)%
26.78
26.31
25.15
23.87
24.50
25.26
24.90
24.38
26.43
26.81
2.96
25.26
25.21
19
9.01
FCF margin%
31.87
29.86
27.76
27.15
26.79
27.81
28.18
26.20
23.68
25.75
10.44
26.20
27.45
27
0.229
FCF / Net incomex
0.250
0.264
0.305
0.361
0.398
0.422
0.457
0.449
0.513
0.615
0.465
0.457
0.410
46
18.42
ROIC%
28.89
28.44
30.94
32.57
32.65
31.75
32.09
33.75
31.14
32.35
4.62
32.09
31.92
7
16.57
Return on equity%
11.97
12.18
11.75
8.84
8.09
7.83
5.75
6.25
9.23
10.65
11.16
7.83
9.04
34
16.87
Return on assets%
5.31
5.87
3.27
2.55
2.94
1.70
3.92
2.06
3.66
0.68
20.95
2.06
3.11
17
40.74
EPS$
109.32
98.46
96.52
94.81
102.79
111.70
103.08
114.15
116.66
126.22
45.62
4.19%
0.91%
—
21.42
EPS growth%
21.62
22.58
20.64
20.25
17.66
17.44
16.46
15.30
17.27
17.71
23.34
17.27
17.69
63
48.91
Bookvalue per sh$
106.76
103.87
108.64
123.74
136.97
154.36
172.81
190.89
187.98
209.21
71.27
8.84%
6.92%
—
115.00
FCF per share$
249.47
266.52
264.15
298.99
339.05
366.29
360.98
394.73
422.61
418.39
29.57
4.29%
6.07%
—
81.84
Dividend per sh$
53.69
60.25
66.14
72.50
72.17
82.58
88.43
83.15
83.56
93.18
53.01
5.24%
6.65%
—
26.58
Div yield (avg)%
9.72
10.82
12.46
12.50
12.32
13.82
10.91
10.65
10.05
7.43
24.10
10.65
10.87
58
20.86
Payout ratio%
23.70
24.67
21.73
20.50
22.00
23.44
25.79
25.31
25.94
24.57
15.54
25.31
24.13
94
41.06
Shares (diluted)M
40.57
44.88
41.79
36.78
38.20
39.05
36.78
33.32
34.70
31.91
42.30
(3.53%)
(2.88%)
7
3.87
Buyback yield%
0.69
0.40
1.79
0.40
3.30
0.55
2.77
5.34
5.04
7.27
23.96
5.04
2.28
12
1.529
D/E ratiox
2.772
3.282
3.549
3.731
4.485
5.304
5.602
6.171
7.081
8.285
0.827
6.171
4.894
52
5.905
Enterprise value$B
9.853
10.72
12.16
12.10
12.17
11.68
10.63
10.24
9.487
8.654
4.522
(6.59%)
(1.20%)
50
5.224
LT debt$B
5.927
6.464
6.820
6.446
6.839
6.937
7.058
6.897
8.033
8.134
1.816
3.53%
2.99%
33
Revenue
$7.945B
3.93%
1.00×
Cost of revenue
$5.469B
4.11%
1.02×
Operating expenses
$1.889B
3.68%
0.98×
Goodwill & intangibles
19.25%
Spread over hurdle
(6.01%)