6.351
Revenue$B
6.759
7.191
7.460
7.943
8.166
8.701
9.098
9.502
9.765
10.06
7.040
4.25%
4.52%
45
10.57
Revenue growth%
28.81
30.40
28.71
27.76
29.33
27.61
26.71
26.03
27.32
26.52
4.43
26.71
27.69
38
13.51
Gross margin%
21.74
23.59
23.13
24.55
26.89
27.96
25.38
25.81
28.63
30.17
8.55
27.96
25.60
10
15.12
Operating margin%
9.01
8.68
7.16
5.04
6.70
5.91
7.30
4.90
3.08
1.25
9.10
4.90
6.31
76
6.17
Net margin%
9.42
10.92
8.84
8.73
10.41
13.19
12.25
10.61
8.18
9.34
6.60
10.61
9.92
74
12.25
P/E ratio (avg)x
31.74
36.97
39.47
39.57
47.01
46.02
50.64
59.45
69.21
80.08
37.22
59.45
46.51
30
37.12
EV/EBITx
33.41
32.97
32.59
38.28
42.99
48.43
56.14
60.66
64.61
75.01
12.60
60.66
45.71
69
29.39
FCF yield (avg)%
24.09
26.12
24.74
22.63
20.11
21.93
20.20
22.39
19.81
19.21
18.48
20.20
22.16
65
16.40
FCF margin%
1.98
2.94
1.08
1.27
4.05
6.52
9.34
12.32
11.13
13.57
17.17
11.13
5.28
94
0.300
FCF / Net incomex
1.336
1.376
1.548
1.747
1.972
1.925
1.851
2.136
2.502
2.712
1.204
2.136
1.888
66
2.73
ROIC%
17.97
20.06
17.80
16.26
17.57
15.38
17.91
15.08
16.80
14.92
15.08
15.38
17.18
16
14.09
Return on equity%
8.12
5.92
3.20
2.18
3.55
5.95
4.47
5.46
7.97
7.07
18.25
5.95
5.69
31
11.28
Return on assets%
16.77
19.54
21.85
23.68
22.28
23.55
25.36
25.14
23.34
25.37
24.91
25.14
23.45
55
57.16
EPS$
76.61
80.66
83.09
78.80
81.82
90.10
97.33
93.38
99.04
112.29
60.24
6.54%
3.13%
—
14.06
EPS growth%
28.12
26.13
27.56
29.93
30.67
32.82
35.31
36.79
36.36
37.21
12.38
36.36
31.75
16
45.29
Bookvalue per sh$
37.02
40.99
41.30
39.87
37.60
39.38
38.75
40.35
38.15
36.54
23.23
(0.57%)
(0.28%)
—
26.64
FCF per share$
20.69
22.27
22.63
24.66
25.60
22.94
21.19
21.80
24.12
24.45
52.00
(0.91%)
1.30%
—
25.09
Dividend per sh$
14.90
14.35
15.63
16.81
16.27
16.28
14.50
15.70
16.65
17.90
32.40
1.93%
0.87%
—
22.19
Div yield (avg)%
7.14
9.72
6.83
5.47
3.18
2.16
4.74
6.28
7.59
9.84
14.43
6.28
6.56
21
3.88
Payout ratio%
13.09
13.85
13.54
13.43
15.66
14.93
12.95
10.74
12.48
13.45
11.38
12.95
13.44
16
115.8
Shares (diluted)M
82.78
81.75
84.37
79.17
76.99
73.22
71.12
72.77
71.60
65.70
113.7
(3.12%)
(2.70%)
89
27.40
Buyback yield%
2.73
2.46
4.81
6.49
8.77
5.79
6.57
8.86
7.86
5.27
20.44
6.57
6.14
93
0.412
D/E ratiox
0.382
0.373
0.409
0.490
0.574
0.639
0.669
0.742
0.873
1.037
1.342
0.742
0.607
65
6.976
Enterprise value$B
21.50
21.22
22.21
21.73
25.92
30.97
31.05
35.91
36.17
38.51
5.991
8.24%
7.99%
75
1.342
LT debt$B
5.449
5.727
6.327
7.281
8.246
9.881
10.36
11.51
11.73
12.85
11.68
9.28%
9.16%
42
Revenue
$10.06B
4.52%
1.00×
Cost of revenue
$5.178B
4.14%
0.96×
Operating expenses
$1.523B
5.15%
1.06×
Goodwill & intangibles
15.90%