8.669
Revenue$B
21.07
21.61
22.27
22.26
23.12
23.75
24.30
24.91
25.27
25.63
9.037
2.08%
2.11%
90
22.97
Revenue growth%
18.71
19.85
22.39
23.11
22.31
22.74
22.02
24.55
24.21
23.69
28.91
23.69
22.56
26
28.21
Gross margin%
28.29
30.62
33.13
35.23
34.76
35.24
33.18
33.87
30.90
28.83
26.25
33.18
33.15
90
12.59
Operating margin%
6.37
8.16
10.56
8.38
5.73
6.47
6.42
4.07
6.03
8.50
2.57
6.42
6.44
47
6.50
Net margin%
24.81
26.76
28.18
28.35
31.29
28.38
30.04
30.48
30.87
32.83
21.81
30.48
29.21
46
12.42
P/E ratio (avg)x
20.24
20.13
19.71
18.96
22.40
22.21
25.76
26.67
30.71
32.98
31.59
26.67
22.30
63
7.195
EV/EBITx
14.79
14.99
16.81
18.90
18.26
18.36
17.04
15.90
17.05
18.29
6.159
17.05
17.05
48
7.35
FCF yield (avg)%
10.25
13.24
11.03
13.08
14.75
12.91
13.21
15.55
16.78
18.40
19.62
15.55
13.23
84
29.12
FCF margin%
23.72
24.95
22.69
20.45
19.27
20.54
21.19
21.99
20.95
19.06
4.35
20.95
21.07
92
0.662
FCF / Net incomex
1.821
2.035
1.985
2.021
2.310
2.254
2.280
2.163
2.287
2.522
0.792
2.280
2.208
11
6.52
ROIC%
14.65
16.33
14.65
15.64
17.03
14.40
14.18
11.29
10.70
10.20
18.83
11.29
14.52
24
20.82
Return on equity%
2.26
3.47
2.29
4.09
3.81
3.04
3.31
5.77
4.17
6.07
19.51
4.17
3.64
53
5.40
Return on assets%
20.05
22.88
20.55
18.92
17.31
18.07
19.88
22.09
23.75
21.80
6.12
21.80
20.30
16
28.25
EPS$
49.34
57.74
64.82
65.66
75.84
77.89
91.11
96.73
93.73
90.32
30.83
3.56%
5.81%
—
6.89
EPS growth%
11.14
9.26
8.68
10.65
10.87
12.79
15.46
16.61
15.03
17.18
10.30
15.46
11.96
75
61.92
Bookvalue per sh$
22.45
23.79
23.68
26.39
28.39
32.26
30.73
28.28
28.30
32.00
30.10
2.42%
2.72%
—
15.20
FCF per share$
27.18
29.28
29.30
29.51
27.42
28.47
31.71
31.75
32.64
35.36
12.11
5.22%
1.60%
—
46.78
Dividend per sh$
57.41
63.16
62.96
65.14
68.86
64.20
69.03
70.60
74.45
82.13
44.49
3.59%
4.58%
—
27.03
Div yield (avg)%
12.74
10.37
12.85
14.59
15.60
16.76
16.53
16.62
14.25
13.46
22.57
16.53
14.42
28
18.54
Payout ratio%
2.70
3.95
3.84
5.78
4.15
4.08
6.08
3.39
6.35
3.44
4.63
4.08
4.01
67
265.7
Shares (diluted)M
193.1
185.0
194.3
194.9
205.3
188.9
195.6
181.3
164.4
168.7
273.2
(3.86%)
(1.52%)
8
6.71
Buyback yield%
1.13
0.40
0.40
2.17
1.92
0.40
3.20
5.90
3.15
3.40
7.98
3.20
2.05
74
1.443
D/E ratiox
2.091
2.229
2.284
2.192
2.478
2.418
2.637
2.769
3.045
3.329
0.821
2.769
2.448
78
2.287
Enterprise value$B
7.260
7.645
8.141
8.485
9.144
10.19
11.14
10.91
10.49
10.66
14.63
3.12%
5.29%
66
2.825
LT debt$B
20.45
19.33
18.98
20.08
20.97
20.69
19.24
21.81
24.45
24.41
9.054
3.09%
1.76%
52
Revenue
$25.63B
2.11%
1.00×
Cost of revenue
$12.29B
2.06%
0.99×
Operating expenses
$6.216B
2.53%
1.04×
Goodwill & intangibles
16.36%
Spread over hurdle
(15.02%)