5.739
Revenue$B
3.638
3.957
4.191
4.526
4.875
5.312
5.864
6.407
6.847
7.348
6.406
8.55%
8.08%
14
14.36
Revenue growth%
6.55
3.99
3.93
4.48
5.92
4.31
4.31
3.50
5.84
7.27
28.67
4.31
4.40
37
15.95
Gross margin%
9.70
12.34
11.48
12.15
10.04
10.13
11.79
13.19
14.10
15.57
17.08
13.19
11.97
68
16.93
Operating margin%
9.20
9.24
9.19
9.89
8.32
6.25
5.97
3.38
1.77
1.70
6.21
3.38
7.28
59
14.71
Net margin%
23.07
21.26
19.13
17.45
15.88
17.05
19.25
20.13
18.26
20.01
4.02
19.25
19.19
36
34.48
P/E ratio (avg)x
49.67
50.54
48.27
49.46
48.13
44.41
50.42
57.04
60.22
68.57
37.57
57.04
50.04
70
34.19
EV/EBITx
28.36
30.41
30.60
32.98
35.07
36.48
42.66
50.51
58.65
63.69
24.51
50.51
35.78
83
18.02
FCF yield (avg)%
21.92
22.42
24.53
27.32
29.29
27.89
30.79
33.49
34.77
35.86
23.30
33.49
28.59
55
25.85
FCF margin%
29.57
31.41
32.26
32.48
34.25
34.89
33.05
31.56
29.63
31.18
9.28
31.56
31.91
71
0.642
FCF / Net incomex
2.014
2.049
2.321
2.421
2.482
2.812
3.223
3.614
4.076
4.344
1.675
3.614
2.647
43
2.65
ROIC%
13.95
13.80
15.16
13.88
15.89
14.56
15.34
15.92
17.90
19.44
4.66
15.92
15.25
55
29.71
Return on equity%
13.60
12.99
13.01
11.07
9.72
10.85
13.25
15.67
16.52
16.72
23.00
15.67
13.13
93
17.92
Return on assets%
12.97
15.05
15.71
15.19
15.22
17.01
16.98
16.14
19.00
16.32
5.06
16.98
15.93
27
5.76
EPS$
1.57
1.80
1.78
1.98
2.10
2.23
2.49
2.63
2.85
2.97
6.33
7.19%
6.36%
—
13.61
EPS growth%
0.40
1.68
1.87
1.86
1.04
3.79
1.93
2.28
0.80
0.69
2.19
1.93
1.77
80
2.32
Bookvalue per sh$
9.91
10.39
11.48
11.08
10.75
12.11
12.71
14.77
14.63
14.18
3.14
5.70%
3.90%
—
5.94
FCF per share$
2.86
3.33
3.52
3.92
4.16
4.13
4.53
5.53
6.08
6.88
1.64
10.60%
10.99%
—
2.40
Dividend per sh$
8.26
9.55
10.34
10.94
11.98
11.91
13.75
15.58
14.78
14.56
4.45
3.98%
7.07%
—
9.89
Div yield (avg)%
7.75
7.83
9.26
9.76
9.89
10.36
10.23
11.36
8.62
9.65
12.55
10.23
9.71
38
28.85
Payout ratio%
17.28
18.43
19.83
17.11
18.58
17.58
20.35
20.21
22.45
21.86
22.97
20.35
19.21
56
0.967
Shares (diluted)B
1.561
1.816
2.087
2.124
2.329
2.447
2.645
2.669
2.797
2.972
0.980
5.00%
7.07%
76
12.98
Buyback yield%
12.14
14.39
11.75
11.11
8.81
10.69
11.43
12.69
11.07
11.97
19.32
11.43
11.59
46
0.605
D/E ratiox
1.791
1.691
1.684
1.727
1.585
1.530
1.518
1.458
1.465
1.450
0.786
1.465
1.558
39
7.042
Enterprise value$B
8.051
8.007
8.966
9.837
10.03
11.34
11.25
12.65
11.64
12.07
4.504
3.79%
5.17%
72
1.784
LT debt$B
5.232
4.695
5.051
4.811
4.266
4.439
4.641
5.139
5.148
5.478
2.660
5.13%
0.73%
47
Revenue
$7.348B
8.08%
1.00×
Cost of revenue
$4.563B
7.88%
0.98×
Operating expenses
$989.7M
7.71%
0.97×
Cash and investments
16.80%
Goodwill & intangibles
15.10%
Spread over hurdle
(0.34%)