4.340
Revenue$B
3.281
3.257
3.347
3.350
3.432
3.474
3.520
3.548
3.572
3.642
4.691
1.19%
0.96%
34
16.98
Revenue growth%
27.75
25.59
23.27
23.19
24.70
22.78
22.92
25.27
25.10
27.75
26.16
25.10
24.90
71
19.63
Gross margin%
5.71
5.88
8.56
9.73
11.29
10.41
12.30
13.33
15.94
15.69
23.91
13.33
10.85
25
15.14
Operating margin%
16.47
17.86
18.11
18.40
17.78
16.02
16.42
14.48
12.32
11.31
16.26
14.48
16.45
62
21.24
Net margin%
4.55
7.49
10.46
13.32
11.74
10.57
11.46
10.68
10.22
8.82
9.38
10.57
10.52
26
12.62
P/E ratio (avg)x
33.24
34.84
40.36
47.49
46.72
55.62
66.56
72.03
77.86
77.39
29.13
72.03
51.56
58
20.69
EV/EBITx
22.32
24.89
23.15
23.93
23.60
22.64
22.65
25.03
26.78
28.80
11.10
25.03
23.76
72
23.62
FCF yield (avg)%
20.45
23.11
20.21
17.29
18.89
19.59
17.51
18.97
21.13
20.13
3.91
19.59
19.86
11
2.43
FCF margin%
1.10
0.40
2.17
3.51
2.23
0.40
3.17
5.16
2.21
4.54
8.75
3.17
2.22
27
0.422
FCF / Net incomex
1.411
1.331
1.165
1.153
1.254
1.143
1.017
1.107
0.958
0.843
0.622
1.017
1.148
65
14.11
ROIC%
17.49
16.28
16.74
18.43
16.18
17.05
17.58
20.37
21.88
20.13
10.88
20.13
17.54
14
17.58
Return on equity%
19.55
18.25
17.76
17.86
18.21
17.90
18.60
20.36
21.23
20.45
27.29
20.36
18.42
41
2.81
Return on assets%
30.66
30.38
29.90
29.87
30.96
32.82
33.77
35.01
35.55
37.42
2.04
35.01
31.89
72
25.34
EPS$
5.65
5.96
6.56
6.71
5.78
5.69
6.09
6.53
6.45
5.68
27.90
(0.34%)
(0.58%)
—
15.35
EPS growth%
11.87
11.19
12.18
12.99
14.25
16.41
17.25
15.07
14.48
16.69
7.43
16.41
14.36
93
14.54
Bookvalue per sh$
26.91
27.85
24.77
25.80
24.15
22.65
21.48
20.27
21.73
22.63
8.21
(1.29%)
(1.82%)
—
12.77
FCF per share$
29.67
30.48
34.41
36.67
37.85
38.67
44.21
47.77
55.80
66.13
5.29
11.81%
9.66%
—
6.58
Dividend per sh$
20.98
21.85
21.89
24.35
28.79
28.85
28.70
32.55
36.50
42.74
12.99
8.23%
6.79%
—
5.22
Div yield (avg)%
19.47
19.98
22.08
20.26
17.80
19.15
17.51
18.26
16.07
15.72
9.60
17.51
18.71
80
28.48
Payout ratio%
24.79
25.88
27.74
28.10
30.21
30.32
31.92
32.21
32.52
31.60
26.32
31.92
30.27
15
63.18
Shares (diluted)M
98.35
99.91
103.3
109.2
117.3
110.2
119.2
134.4
142.9
159.7
63.90
6.37%
6.25%
56
12.20
Buyback yield%
21.91
24.42
25.67
24.50
25.79
26.26
27.70
26.08
24.87
25.70
13.02
26.08
25.68
85
0.728
D/E ratiox
2.458
2.831
2.671
2.860
2.809
2.705
2.657
3.007
3.352
3.548
0.175
3.007
2.820
20
3,540
Enterprise value$M
627.5
649.8
561.8
610.3
541.2
498.0
428.4
376.9
339.5
345.4
555.3
(8.59%)
(5.35%)
38
3.558
LT debt$B
4.863
5.529
6.228
6.830
7.131
8.475
8.912
10.42
10.41
11.58
3.428
10.18%
11.09%
62
Revenue
$3.642B
0.96%
1.00×
Cost of revenue
$2.088B
0.58%
0.96×
Operating expenses
$695.4M
1.75%
1.08×