44.18
Revenue$B
43.34
46.70
49.34
51.95
54.59
58.02
61.63
65.09
68.92
71.79
49.14
5.63%
5.75%
11
13.78
Revenue growth%
6.63
4.41
5.94
4.22
3.12
4.27
7.05
7.87
9.21
6.44
14.50
7.05
6.19
68
15.15
Gross margin%
3.34
1.70
0.40
1.00
3.24
2.51
4.72
7.18
8.32
7.99
14.63
7.18
3.29
38
26.64
Operating margin%
15.70
17.24
20.08
17.10
16.42
19.16
21.04
23.19
23.19
20.52
28.30
21.04
19.62
61
23.56
Net margin%
9.33
8.14
5.26
2.82
0.54
2.41
2.81
2.98
0.40
0.40
4.77
2.41
2.81
47
8.751
P/E ratio (avg)x
30.42
31.77
30.45
32.28
36.18
33.90
32.32
32.31
34.95
40.11
37.99
33.90
32.31
71
27.46
EV/EBITx
14.41
16.20
18.34
17.79
19.37
22.45
26.41
27.99
30.45
30.00
22.35
27.99
20.91
38
14.36
FCF yield (avg)%
27.33
29.46
27.35
26.40
27.23
27.58
29.89
32.63
35.21
37.27
28.06
32.63
28.52
11
24.83
FCF margin%
15.36
16.82
14.09
11.73
8.76
8.54
11.21
8.53
6.46
5.22
2.09
8.53
9.99
59
1.687
FCF / Net incomex
1.623
1.661
1.796
1.841
1.867
2.081
2.282
2.467
2.791
2.857
1.308
2.467
1.974
70
9.47
ROIC%
16.97
17.69
19.07
18.69
16.78
15.38
16.92
17.81
15.04
18.02
13.12
16.92
17.33
55
12.47
Return on equity%
15.77
16.82
18.95
19.37
18.80
20.22
23.16
21.33
23.62
24.41
26.07
23.16
19.80
47
24.47
Return on assets%
21.48
19.85
20.41
22.95
24.89
22.87
23.73
25.58
25.55
25.87
22.14
25.55
23.34
81
1.42
EPS$
2.76
2.90
2.93
3.13
3.56
3.41
3.87
4.30
4.74
5.16
1.55
7.75%
7.27%
—
28.16
EPS growth%
4.41
2.61
1.36
3.27
6.12
8.51
10.26
7.42
7.46
4.96
15.47
7.46
5.54
16
3.84
Bookvalue per sh$
7.25
7.76
8.38
8.70
8.97
8.93
9.04
9.01
10.13
9.47
5.83
1.10%
1.87%
—
1.10
FCF per share$
6.81
6.52
7.04
6.56
7.33
7.94
8.25
8.45
9.56
10.26
7.10
6.95%
4.75%
—
4.48
Dividend per sh$
11.76
12.35
12.90
12.97
14.09
14.75
17.84
17.72
18.80
21.99
2.52
9.32%
6.62%
—
6.10
Div yield (avg)%
2.99
2.16
2.48
4.55
6.04
6.59
4.66
6.68
9.40
10.30
28.27
6.68
5.35
18
24.70
Payout ratio%
19.07
18.95
17.34
17.95
20.22
17.64
20.02
21.93
21.21
22.10
29.69
21.21
19.54
25
5.965
Shares (diluted)B
8.723
9.275
10.53
12.03
13.91
16.59
16.23
16.98
16.95
19.40
5.824
6.89%
10.24%
93
15.09
Buyback yield%
13.65
16.10
13.39
12.92
15.27
14.14
15.34
13.20
13.17
15.64
28.80
14.14
13.90
90
1.068
D/E ratiox
2.237
2.280
2.391
2.371
2.525
2.697
3.167
3.262
3.228
3.859
0.346
3.228
2.611
66
26.42
Enterprise value$B
41.75
42.30
45.72
50.07
49.48
51.81
53.93
52.79
55.31
51.52
68.06
0.81%
1.20%
22
22.20
LT debt$B
74.12
78.21
89.74
96.06
102.0
107.6
115.5
111.6
112.6
117.2
10.45
2.83%
5.94%
77
Revenue
$71.79B
5.75%
1.00×
Cost of revenue
$30.62B
5.55%
0.98×
Operating expenses
$16.94B
6.26%
1.05×
Cash and investments
16.94%