28.37
Revenue$B
497.6
520.6
538.6
565.2
598.6
621.1
631.9
663.3
685.7
696.6
29.97
3.08%
3.87%
28
21.67
Revenue growth%
2.21
2.03
4.44
6.33
8.51
10.83
8.51
9.23
7.19
5.66
24.05
8.51
6.76
7
22.75
Gross margin%
19.22
18.90
17.60
20.56
17.57
17.40
17.90
20.20
18.67
20.83
21.98
18.67
18.79
88
20.21
Operating margin%
25.88
26.73
28.64
28.48
29.16
28.67
29.05
27.90
26.28
27.83
18.44
27.90
28.19
72
3.01
Net margin%
15.40
18.25
20.59
23.39
23.05
22.50
20.42
18.96
20.38
21.09
5.95
20.42
20.50
63
26.94
P/E ratio (avg)x
38.84
44.48
53.97
60.79
72.73
71.91
75.97
82.38
92.73
105.9
27.78
82.38
72.32
74
8.066
EV/EBITx
43.61
47.67
47.30
47.92
50.23
51.95
51.66
61.74
70.46
69.30
33.17
61.74
50.95
49
16.48
FCF yield (avg)%
18.41
19.21
20.27
20.05
19.79
20.34
19.05
20.25
21.63
21.51
2.87
20.34
20.15
65
2.70
FCF margin%
9.63
6.73
9.25
10.59
11.36
10.90
13.27
15.29
17.82
17.14
3.27
15.29
11.13
22
0.799
FCF / Net incomex
0.719
0.796
0.775
0.889
0.849
0.825
0.885
0.919
1.067
1.209
0.572
0.919
0.867
77
19.89
ROIC%
32.40
33.80
36.75
38.73
35.95
35.62
33.97
35.47
38.09
37.12
8.35
35.62
35.78
43
16.07
Return on equity%
28.12
28.87
31.54
30.12
30.28
31.66
31.77
34.36
33.66
34.55
25.94
33.66
31.60
13
23.75
Return on assets%
8.53
7.89
8.99
7.54
5.52
7.37
5.95
4.44
2.33
0.47
7.28
4.44
6.66
17
15.85
EPS$
62.61
68.36
77.16
80.06
83.77
82.07
80.32
75.69
71.13
73.29
16.56
(2.64%)
2.54%
—
24.67
EPS growth%
11.27
11.34
10.84
9.55
11.77
11.45
9.94
8.28
9.93
11.81
29.75
9.94
11.06
47
13.22
Bookvalue per sh$
106.64
121.94
116.62
120.98
116.00
127.92
122.86
133.77
142.76
153.98
73.87
5.83%
4.80%
—
87.77
FCF per share$
77.85
87.83
101.34
101.48
104.03
119.97
129.44
126.96
140.93
159.61
62.36
8.94%
8.19%
—
46.03
Dividend per sh$
64.09
65.77
66.58
64.64
68.88
80.54
88.54
97.88
106.21
125.29
22.37
12.71%
7.27%
—
9.99
Div yield (avg)%
15.62
15.84
16.89
16.00
14.88
15.36
13.13
15.60
15.17
15.15
24.00
15.17
15.48
60
24.62
Payout ratio%
12.97
15.08
15.90
17.59
17.91
15.49
14.38
12.88
10.69
13.31
11.49
13.31
14.73
89
5.785
Shares (diluted)B
4.385
3.815
3.768
3.832
3.497
3.336
3.374
3.590
3.045
2.768
5.797
(4.57%)
(5.77%)
21
2.87
Buyback yield%
7.80
9.59
8.11
6.31
7.07
7.35
10.17
8.34
7.56
6.19
24.38
7.56
7.68
31
0.649
D/E ratiox
0.761
0.708
0.752
0.736
0.756
0.774
0.673
0.656
0.659
0.686
1.012
0.673
0.722
14
341.7
Enterprise value$B
209.2
226.3
230.4
238.8
254.8
267.1
269.9
305.4
315.4
311.9
165.7
4.13%
4.43%
61
342.0
LT debt$B
817.8
858.7
813.0
769.2
735.1
790.8
831.3
791.6
819.6
925.8
476.0
4.72%
2.08%
89
Revenue
$696.6B
3.87%
1.00×
Cost of revenue
$343.1B
3.85%
1.00×
Operating expenses
$111.8B
3.08%
0.93×
Goodwill & intangibles
17.21%