3.403
Revenue$B
4.480
4.880
5.241
5.585
5.984
6.486
7.112
7.519
8.156
8.579
3.694
7.47%
7.33%
95
2.33
Revenue growth%
1.13
1.64
2.75
3.24
4.57
4.29
3.94
6.61
9.12
10.44
23.35
6.61
4.11
79
9.76
Gross margin%
12.44
12.31
10.93
9.46
10.55
8.82
7.72
5.74
6.75
6.75
22.81
6.75
9.14
37
2.23
Operating margin%
15.20
16.14
16.55
14.42
13.98
14.86
12.45
11.78
11.45
10.60
23.59
11.78
14.20
59
24.95
Net margin%
2.88
3.43
2.93
5.66
4.62
5.18
6.28
7.00
6.73
3.93
16.54
6.28
4.90
70
33.77
P/E ratio (avg)x
14.03
14.84
17.27
20.05
20.50
20.43
23.64
25.53
27.29
26.72
19.09
25.53
20.47
54
27.13
EV/EBITx
30.86
36.50
43.53
48.12
57.19
56.80
55.77
60.92
71.09
79.99
27.91
60.92
56.29
78
23.39
FCF yield (avg)%
10.50
13.11
16.09
18.40
18.55
17.68
16.87
17.10
16.78
15.40
23.48
16.87
16.82
31
10.63
FCF margin%
14.42
11.72
13.03
10.61
11.39
10.13
9.59
7.31
5.19
5.61
19.70
7.31
10.37
36
1.074
FCF / Net incomex
0.250
0.264
0.278
0.279
0.287
0.303
0.347
0.366
0.394
0.391
1.687
0.366
0.295
61
5.01
ROIC%
6.01
6.51
5.38
5.01
3.10
2.15
3.46
4.83
5.46
8.41
9.75
4.83
5.19
16
10.61
Return on equity%
31.29
31.82
34.24
34.58
36.01
38.48
38.42
37.01
38.68
41.67
12.37
38.48
36.51
70
14.11
Return on assets%
3.80
5.18
3.03
0.40
2.62
5.22
3.77
2.70
1.17
3.09
17.62
3.09
3.06
33
9.83
EPS$
14.59
13.74
12.27
13.42
12.35
10.63
10.00
10.35
8.95
9.03
10.48
(6.08%)
(4.32%)
—
16.67
EPS growth%
27.54
27.69
27.90
30.82
32.36
33.53
36.36
39.16
40.09
37.30
12.37
37.30
32.95
63
16.16
Bookvalue per sh$
17.70
20.11
22.90
21.10
19.25
17.80
18.36
20.29
21.04
19.50
4.88
0.26%
0.42%
—
4.22
FCF per share$
11.01
12.14
11.48
12.29
13.06
14.40
13.84
15.23
14.31
15.78
5.15
3.85%
4.28%
—
20.56
Dividend per sh$
5.81
5.93
6.26
7.03
7.98
8.80
8.99
8.58
8.71
9.10
18.26
2.68%
5.83%
—
21.61
Div yield (avg)%
14.15
16.40
15.49
16.78
15.26
15.97
15.25
15.80
18.64
21.43
11.59
15.97
15.89
40
14.22
Payout ratio%
23.31
23.62
21.96
21.74
20.53
21.99
22.53
22.38
19.97
19.27
9.24
21.99
21.98
67
405.2
Shares (diluted)M
383.3
338.0
360.8
373.1
365.1
377.2
387.1
339.5
349.1
346.1
400.2
(1.06%)
(0.76%)
72
21.54
Buyback yield%
17.53
15.87
18.00
19.46
17.92
19.60
20.44
21.89
24.54
21.77
21.96
21.77
19.53
77
1.665
D/E ratiox
0.647
0.716
0.808
0.783
0.719
0.717
0.762
0.823
0.929
1.064
1.388
0.823
0.773
72
2.769
Enterprise value$B
4.630
4.964
5.046
4.408
4.131
4.487
4.237
4.431
4.157
4.420
5.640
1.36%
(2.07%)
68
4.715
LT debt$B
9.493
11.08
12.59
12.23
13.39
13.12
14.89
14.38
14.13
15.03
7.495
2.33%
4.19%
27
Revenue
$8.579B
7.33%
1.00×
Cost of revenue
$5.752B
7.11%
0.98×
Operating expenses
$920.2M
7.83%
1.05×
Goodwill & intangibles
14.85%
Spread over hurdle
(6.13%)