3.304
Revenue$B
2.406
2.522
2.708
2.943
3.102
3.356
3.541
3.784
4.097
3.383
4.124
6.84%
6.86%
79
22.56
Revenue growth%
5.95
5.20
7.33
4.40
1.51
1.27
0.40
0.40
0.40
20.72
16.13
0.40
2.95
29
5.16
Gross margin%
11.49
12.18
13.03
12.39
11.73
9.06
8.26
8.36
7.58
19.42
17.64
8.36
11.20
71
6.08
Operating margin%
26.68
28.49
31.22
29.44
28.76
31.52
34.31
33.48
35.45
2.92
5.16
33.48
30.33
85
4.90
Net margin%
17.35
18.69
19.79
19.52
16.94
18.13
19.59
17.62
19.29
25.33
9.05
18.13
18.91
7
15.04
P/E ratio (avg)x
17.20
16.54
15.61
15.88
15.02
15.83
16.10
14.63
15.27
31.05
24.02
15.27
15.85
48
20.23
EV/EBITx
27.16
25.50
21.87
19.46
18.85
19.44
16.69
15.99
14.59
26.50
31.21
16.69
19.45
69
18.51
FCF yield (avg)%
23.33
20.46
19.52
18.27
15.57
17.16
19.23
20.07
22.05
21.31
25.21
19.23
19.79
85
21.86
FCF margin%
24.58
24.47
25.81
27.39
29.81
32.78
30.34
33.11
31.90
7.86
7.67
31.90
28.60
61
0.102
FCF / Net incomex
0.383
0.388
0.430
0.396
0.380
0.399
0.417
0.461
0.421
1.230
0.676
0.417
0.397
28
4.87
ROIC%
28.97
27.91
25.04
22.47
24.78
25.43
27.16
28.56
29.04
12.74
10.72
27.16
27.53
68
23.78
Return on equity%
36.43
34.81
34.62
37.36
38.59
37.64
35.70
37.00
38.60
19.56
3.33
37.64
36.72
70
16.75
Return on assets%
18.71
21.06
18.99
17.58
15.31
14.34
15.33
14.50
17.24
21.14
2.36
15.31
17.41
71
0.70
EPS$
4.96
5.48
5.47
6.04
6.33
6.79
7.15
7.86
7.08
0.75
0.85
3.22%
4.04%
—
27.81
EPS growth%
16.80
17.30
18.90
16.39
14.20
15.27
13.93
13.45
11.17
10.08
4.92
13.93
15.83
84
3.97
Bookvalue per sh$
1.52
1.55
1.59
1.40
1.52
1.51
1.55
1.56
1.58
1.47
1.02
2.46%
(1.60%)
—
4.00
FCF per share$
6.72
7.15
7.15
6.70
6.37
6.62
7.57
7.27
7.13
1.25
2.39
1.28%
2.18%
—
2.95
Dividend per sh$
3.74
3.66
3.85
4.53
4.90
4.72
4.90
5.61
6.51
3.75
0.94
7.51%
7.34%
—
8.64
Div yield (avg)%
32.31
30.28
30.73
31.61
30.37
32.77
33.75
33.57
33.29
15.05
2.09
33.29
31.96
51
26.29
Payout ratio%
20.26
20.65
23.06
24.55
26.89
27.17
24.31
27.22
26.91
15.17
25.70
26.91
24.43
69
506.4
Shares (diluted)M
359.4
389.3
373.6
366.3
351.8
388.4
381.1
385.6
342.3
495.5
494.3
(1.34%)
(1.64%)
78
19.08
Buyback yield%
13.21
11.73
10.31
11.64
12.66
15.29
15.99
17.84
18.60
11.78
13.19
15.99
14.25
30
1.725
D/E ratiox
0.415
0.366
0.379
0.338
0.358
0.380
0.379
0.399
0.402
0.559
0.887
0.380
0.380
75
0.277
Enterprise value$B
1.397
1.328
1.520
1.588
1.832
1.787
1.818
1.719
1.758
2.497
0.731
2.04%
3.94%
72
0.850
LT debt$B
2.212
2.076
2.108
2.300
2.500
2.424
2.572
2.571
2.738
2.033
0.312
3.55%
0.90%
48
Revenue
$4.097B
6.86%
1.00×
Cost of revenue
$2.677B
6.84%
1.00×
Operating expenses
$994.4M
6.68%
0.98×
Goodwill & intangibles
14.09%
Spread over hurdle
(6.68%)