4.951
Revenue$B
2.290
2.419
2.627
2.810
3.008
3.230
3.404
3.674
4.006
4.296
5.058
7.39%
7.21%
86
16.54
Revenue growth%
16.84
17.73
15.40
17.20
15.96
16.09
17.42
15.80
16.42
15.90
8.63
16.09
16.26
87
10.41
Gross margin%
1.30
2.81
2.93
3.12
4.21
5.53
5.52
3.03
3.50
6.13
16.76
5.52
3.31
36
18.11
Operating margin%
11.16
13.01
13.61
11.62
13.35
13.88
16.50
18.45
15.55
17.47
20.79
16.50
13.75
36
17.45
Net margin%
25.12
25.28
23.84
23.96
24.10
24.99
25.02
25.22
27.18
29.54
15.12
25.22
25.07
86
35.69
P/E ratio (avg)x
9.953
11.01
11.40
12.99
14.14
15.17
14.38
14.69
14.51
14.14
18.08
14.51
14.14
50
11.13
EV/EBITx
7.425
6.899
7.259
7.845
8.661
8.368
7.762
8.358
9.536
10.30
16.72
8.368
8.101
19
16.57
FCF yield (avg)%
27.72
29.39
31.03
29.87
28.30
26.00
28.40
30.48
29.19
28.30
26.41
28.40
28.79
46
12.12
FCF margin%
20.38
19.93
21.46
19.89
21.48
22.10
20.71
22.20
20.71
23.16
27.32
22.10
21.09
46
1.340
FCF / Net incomex
2.082
2.088
2.183
2.399
2.397
2.504
2.706
2.552
2.868
2.727
0.533
2.706
2.451
11
11.66
ROIC%
3.81
1.92
4.18
3.82
1.61
2.43
3.19
4.20
4.71
3.58
12.14
3.58
3.70
86
20.75
Return on equity%
11.96
14.15
15.04
12.23
10.96
10.21
10.91
8.17
7.54
9.15
18.32
9.15
10.93
37
27.77
Return on assets%
7.16
8.50
6.00
4.75
5.10
5.43
3.07
0.40
0.40
0.40
20.21
0.40
4.93
45
10.38
EPS$
4.89
5.22
5.07
5.58
5.99
5.88
6.43
7.11
7.19
6.84
10.62
2.70%
4.52%
—
22.95
EPS growth%
27.10
25.72
25.87
25.34
23.83
25.79
23.17
23.77
26.71
26.68
2.74
25.79
25.76
80
2.60
Bookvalue per sh$
3.61
3.50
3.35
3.30
3.03
2.73
2.52
2.79
2.72
3.07
2.75
0.23%
(1.06%)
—
8.32
FCF per share$
3.70
3.21
3.34
3.50
3.60
3.40
2.88
2.68
2.63
2.76
6.83
(5.20%)
(2.64%)
—
10.81
Dividend per sh$
5.16
4.77
4.28
4.27
3.66
3.29
3.02
2.95
3.06
2.79
8.36
(5.27%)
(6.06%)
—
8.00
Div yield (avg)%
20.49
19.22
20.61
18.95
18.09
16.69
18.55
17.90
15.77
17.69
21.42
17.69
18.32
52
3.95
Payout ratio%
12.19
11.48
12.39
15.04
13.94
12.24
10.44
13.41
15.88
16.70
2.36
13.41
12.90
18
201.8
Shares (diluted)M
311.7
360.9
419.9
484.1
474.6
472.4
454.9
507.0
566.5
574.9
201.8
3.91%
6.94%
39
3.50
Buyback yield%
23.94
23.32
22.31
19.84
17.27
18.66
21.34
20.95
21.09
23.39
8.63
21.09
21.21
86
0.577
D/E ratiox
0.690
0.672
0.666
0.678
0.632
0.541
0.528
0.565
0.592
0.545
0.908
0.545
0.612
55
4.870
Enterprise value$B
3.032
3.149
3.387
4.000
4.520
4.528
4.532
5.487
6.212
7.421
4.954
10.42%
11.03%
55
2.339
LT debt$B
1.286
1.263
1.369
1.402
1.393
1.446
1.423
1.499
1.471
1.461
5.146
0.96%
1.13%
93
Revenue
$4.296B
7.21%
1.00×
Cost of revenue
$2.496B
7.30%
1.01×
Operating expenses
$543.3M
8.07%
1.08×
Goodwill & intangibles
15.76%
Spread over hurdle
(2.79%)