8.846
Revenue$B
42.51
43.54
44.04
43.96
43.73
44.97
45.89
46.13
47.62
47.24
9.344
1.56%
0.90%
35
27.04
Revenue growth%
3.77
3.23
3.84
2.12
5.11
3.20
1.52
1.32
3.86
5.75
22.33
3.20
3.50
93
5.49
Gross margin%
5.58
8.05
8.25
7.07
7.46
7.99
10.24
11.35
11.17
9.47
2.75
10.24
8.15
89
4.90
Operating margin%
17.48
14.60
15.53
13.77
10.86
8.46
11.35
14.22
11.24
11.86
18.42
11.35
12.81
30
22.28
Net margin%
26.18
28.66
29.86
27.33
26.14
25.59
24.96
25.86
28.41
27.55
13.41
25.86
26.76
53
17.18
P/E ratio (avg)x
27.69
25.17
27.01
27.88
28.55
30.13
33.20
31.53
32.76
35.78
29.54
32.76
29.34
26
10.13
EV/EBITx
22.15
21.40
23.54
21.46
21.99
21.94
19.74
17.99
17.79
16.76
23.84
17.99
21.43
54
20.56
FCF yield (avg)%
16.51
17.78
19.62
19.63
21.82
23.79
25.86
28.36
30.28
30.07
19.91
28.36
22.80
25
13.01
FCF margin%
19.73
20.14
19.48
21.88
22.74
22.97
24.13
22.32
22.70
25.46
10.26
22.97
22.51
76
1.320
FCF / Net incomex
0.477
0.489
0.495
0.494
0.482
0.512
0.503
0.548
0.493
0.461
0.907
0.503
0.493
63
27.07
ROIC%
14.44
13.69
15.31
18.23
17.82
16.49
14.97
13.15
15.98
13.72
7.58
14.97
15.14
39
25.72
Return on equity%
20.24
22.09
21.85
19.31
21.36
23.28
23.56
24.29
25.62
26.78
18.07
24.29
22.68
18
8.01
Return on assets%
5.94
4.48
3.50
1.68
2.14
0.61
0.40
3.38
2.41
5.04
16.75
2.41
2.90
82
15.09
EPS$
16.53
16.72
19.57
19.55
23.44
27.61
27.12
27.63
31.96
31.69
15.99
6.22%
6.93%
—
30.00
EPS growth%
20.98
18.35
17.68
15.45
14.77
14.73
13.97
13.84
12.46
15.10
4.90
13.97
14.94
51
9.95
Bookvalue per sh$
9.60
10.57
10.73
11.73
11.78
12.25
11.09
10.71
11.35
10.05
7.05
(3.13%)
1.17%
—
7.49
FCF per share$
9.47
10.23
9.41
8.30
7.33
7.79
7.17
6.54
6.62
6.94
5.86
(1.09%)
(3.92%)
—
6.04
Dividend per sh$
3.43
3.94
4.74
5.38
6.54
6.43
7.54
8.98
10.44
11.56
5.37
12.08%
13.08%
—
16.13
Div yield (avg)%
25.02
22.70
22.02
20.85
22.87
20.03
17.39
18.20
16.19
18.90
3.56
18.20
20.44
34
17.11
Payout ratio%
20.22
21.37
21.04
18.04
17.21
15.41
16.57
17.74
16.23
16.84
15.61
16.57
17.48
62
2.450
Shares (diluted)B
2.469
2.303
2.347
2.271
2.599
2.462
2.818
3.195
3.616
3.742
2.534
7.57%
4.61%
33
28.78
Buyback yield%
5.44
6.99
5.67
7.30
8.01
6.18
4.21
4.87
3.23
4.06
21.25
4.21
5.55
71
0.752
D/E ratiox
2.172
2.182
2.613
2.858
2.821
3.227
3.493
3.966
4.059
4.282
1.263
3.966
3.042
23
1.993
Enterprise value$B
4.672
4.921
4.984
4.941
5.662
5.426
5.369
5.027
4.673
4.571
1.811
(4.19%)
1.13%
48
3.611
LT debt$B
12.12
13.57
16.31
19.17
22.03
21.86
26.15
31.51
38.00
40.14
7.958
12.75%
13.58%
47
Revenue
$47.24B
0.90%
1.00×
Cost of revenue
$26.71B
0.72%
0.98×
Operating expenses
$7.741B
1.53%
1.06×
Cash and investments
18.88%
Spread over hurdle
(3.60%)