4.366
Revenue$B
4.815
5.224
5.671
6.031
6.446
6.869
7.350
7.961
8.729
9.512
4.685
8.09%
7.91%
55
8.26
Revenue growth%
13.62
14.80
12.07
9.49
12.32
13.86
15.65
14.70
15.15
15.25
24.84
15.15
14.28
61
7.35
Gross margin%
23.57
23.24
22.31
19.82
17.55
18.28
18.93
20.57
17.81
15.57
29.05
18.28
19.37
86
2.34
Operating margin%
8.15
6.48
8.40
10.88
10.17
8.41
9.66
6.84
9.37
6.99
15.14
8.41
8.41
34
10.82
Net margin%
12.85
10.57
13.26
15.38
13.25
15.02
12.65
13.20
12.45
9.53
2.41
12.65
13.03
68
25.68
P/E ratio (avg)x
27.03
24.68
24.34
22.57
20.39
17.98
18.07
19.44
18.76
16.97
16.91
18.07
19.92
85
36.40
EV/EBITx
11.26
11.14
9.882
9.324
8.563
9.195
8.635
8.068
8.171
8.044
10.83
8.171
8.915
13
16.28
FCF yield (avg)%
33.67
36.37
34.55
34.44
34.07
34.94
36.78
39.54
41.37
41.69
25.96
39.54
35.65
41
27.07
FCF margin%
19.74
17.89
20.60
22.44
20.93
17.94
15.13
13.10
12.72
12.51
12.25
13.10
17.91
47
0.765
FCF / Net incomex
2.399
2.548
2.572
2.638
2.683
3.104
3.176
3.671
4.216
4.192
0.292
3.671
2.894
87
18.46
ROIC%
26.74
28.92
30.42
30.81
33.38
31.45
29.42
32.24
30.83
30.46
16.83
30.83
30.63
59
26.37
Return on equity%
7.02
5.74
5.76
6.85
8.19
10.32
10.92
10.85
9.54
8.60
20.93
10.32
8.39
92
16.97
Return on assets%
8.44
8.94
8.09
7.28
5.61
4.86
3.13
3.92
6.34
9.33
8.59
4.86
6.81
55
61.43
EPS$
78.94
70.36
63.04
66.93
73.66
79.08
77.84
76.50
66.96
63.86
64.31
(2.82%)
(1.71%)
—
15.91
EPS growth%
27.68
25.76
23.50
26.34
28.75
28.34
30.35
32.45
29.66
29.48
2.09
29.66
28.54
90
101.96
Bookvalue per sh$
85.96
81.56
77.59
74.92
71.69
70.16
66.99
63.28
61.08
64.09
49.79
(2.22%)
(2.50%)
—
118.05
FCF per share$
102.72
113.48
124.54
138.66
136.78
155.11
161.98
157.94
163.15
179.89
18.42
5.63%
5.83%
—
63.82
Dividend per sh$
76.58
82.81
81.16
94.31
88.32
94.19
91.76
92.68
94.29
103.73
108.35
3.27%
2.78%
—
11.48
Div yield (avg)%
10.71
8.47
8.27
10.85
8.60
8.52
8.69
8.37
6.18
6.92
22.06
8.37
8.50
54
4.96
Payout ratio%
28.90
29.24
29.90
31.45
33.80
34.20
33.06
30.20
30.99
29.70
2.81
30.99
30.59
32
20.52
Shares (diluted)M
37.95
42.39
44.17
47.47
47.84
48.21
56.63
60.08
63.14
73.17
19.46
8.87%
8.46%
93
24.64
Buyback yield%
14.14
13.81
11.53
13.60
15.39
16.79
18.67
18.77
21.10
18.54
17.14
18.67
16.09
45
1.655
D/E ratiox
1.655
1.784
1.721
1.612
1.570
1.382
1.303
1.407
1.498
1.615
0.201
1.407
1.591
59
0.485
Enterprise value$B
11.40
12.70
13.16
14.56
13.90
13.86
15.45
15.05
16.60
18.38
2.105
5.74%
5.80%
76
3.977
LT debt$B
1.100
1.134
1.256
1.444
1.393
1.528
1.739
1.842
1.749
1.892
8.945
6.32%
5.41%
55
Revenue
$9.512B
7.91%
1.00×
Cost of revenue
$6.049B
7.86%
0.99×
Operating expenses
$1.750B
8.13%
1.02×
Goodwill & intangibles
17.84%
Property and equipment
14.05%
Spread over hurdle
(3.95%)