7.905
Revenue$B
7.152
7.454
7.811
7.836
8.137
8.283
8.516
8.556
8.702
8.917
8.372
1.85%
2.38%
12
29.45
Revenue growth%
7.65
9.46
10.53
11.61
12.98
14.38
16.41
13.82
15.97
14.33
12.95
14.38
13.40
94
11.85
Gross margin%
26.44
26.30
26.63
26.27
28.85
30.14
28.32
26.62
29.20
30.84
5.87
29.20
27.47
11
3.46
Operating margin%
9.01
11.67
8.91
9.70
6.78
9.02
6.78
9.34
9.82
11.82
10.01
9.34
9.18
82
15.24
Net margin%
10.31
11.31
10.83
11.29
9.95
8.90
9.79
8.49
10.06
10.96
5.67
9.79
10.18
77
12.10
P/E ratio (avg)x
29.41
32.76
32.79
37.13
42.14
44.97
49.13
57.16
65.56
71.16
19.12
57.16
43.55
52
35.17
EV/EBITx
19.81
17.89
18.00
15.56
15.44
16.32
15.30
14.24
13.48
12.73
23.16
14.24
15.50
78
25.84
FCF yield (avg)%
11.67
12.59
12.85
13.98
12.76
13.59
10.72
10.87
11.04
13.98
9.65
11.04
12.68
21
11.19
FCF margin%
16.56
14.34
15.66
15.69
14.23
14.30
17.09
14.72
12.98
15.60
7.44
14.72
15.16
88
1.516
FCF / Net incomex
0.858
0.814
0.855
0.929
0.995
1.125
1.071
1.055
1.108
1.229
0.108
1.108
1.025
46
3.84
ROIC%
9.19
8.89
7.96
6.37
8.40
6.12
3.71
4.26
5.87
6.51
17.60
5.87
6.44
34
6.10
Return on equity%
10.75
11.25
10.93
10.67
9.42
7.98
10.31
11.14
9.50
9.06
2.89
9.50
10.49
5
6.24
Return on assets%
7.67
8.35
10.10
7.42
5.98
8.52
8.85
10.21
8.08
5.89
9.18
8.52
8.22
15
8.47
EPS$
20.13
19.71
18.72
20.05
18.94
19.98
23.21
24.77
27.92
27.25
9.23
7.55%
3.69%
—
4.58
EPS growth%
19.49
19.65
19.04
20.71
22.71
20.20
20.96
22.13
19.48
20.88
14.37
20.88
20.45
89
19.00
Bookvalue per sh$
3.92
4.16
4.49
4.55
3.97
3.49
3.43
3.14
3.44
3.01
12.38
(5.35%)
(2.71%)
—
7.70
FCF per share$
6.27
6.28
5.83
5.09
5.08
4.84
4.46
4.21
4.26
3.67
19.49
(6.30%)
(6.26%)
—
16.46
Dividend per sh$
23.27
26.58
25.96
27.10
24.94
25.20
27.72
28.67
29.39
30.98
5.83
4.43%
4.32%
—
5.13
Div yield (avg)%
3.30
0.85
0.40
0.40
1.39
0.40
1.55
2.21
0.40
0.40
27.03
0.40
0.62
82
15.19
Payout ratio%
8.73
5.81
7.46
9.57
8.78
11.48
9.44
7.20
5.20
4.83
17.01
7.20
8.10
78
122.6
Shares (diluted)M
123.8
118.7
120.3
131.9
116.6
113.7
124.5
116.1
112.6
111.0
127.2
(0.99%)
(0.98%)
85
3.63
Buyback yield%
15.23
12.92
11.70
14.28
13.72
16.39
16.31
17.86
15.98
13.11
15.35
16.31
14.75
14
0.361
D/E ratiox
0.544
0.611
0.612
0.726
0.838
0.968
1.021
0.977
0.976
1.069
1.311
0.977
0.903
51
2.956
Enterprise value$B
6.880
6.753
7.747
7.683
8.466
8.771
8.974
10.34
9.942
9.624
5.111
2.60%
4.09%
64
6.223
LT debt$B
9.010
9.441
10.01
10.16
11.91
13.16
14.56
15.32
18.30
17.95
7.162
8.55%
7.75%
44
Revenue
$8.917B
2.38%
1.00×
Cost of revenue
$6.242B
2.38%
1.00×
Operating expenses
$2.000B
2.88%
1.05×
Cash and investments
16.32%
Spread over hurdle
49.97%