2.388
Revenue$B
1.919
2.082
2.268
2.398
2.571
2.773
2.919
3.199
3.419
3.635
2.568
7.18%
7.36%
16
10.47
Revenue growth%
18.28
16.17
16.93
18.44
16.80
19.69
19.64
18.73
17.06
16.42
3.61
18.73
17.67
47
7.73
Gross margin%
18.62
19.84
21.97
21.63
23.67
21.30
19.58
21.62
20.34
19.85
8.50
20.34
20.82
41
9.19
Operating margin%
21.95
23.67
23.16
23.04
20.36
18.55
18.40
15.68
12.77
15.36
18.60
15.68
19.46
90
22.19
Net margin%
2.39
0.44
0.40
0.40
0.44
0.40
0.40
2.14
1.04
2.32
3.63
1.04
0.44
47
14.13
P/E ratio (avg)x
54.93
59.27
61.01
60.34
63.85
74.37
82.29
81.11
98.08
97.90
21.89
82.29
69.11
61
14.28
EV/EBITx
20.92
20.92
22.71
26.43
29.20
31.82
34.03
33.57
38.85
39.53
34.64
34.03
30.51
39
29.95
FCF yield (avg)%
22.63
25.57
26.51
24.29
25.66
28.44
27.12
25.14
23.76
22.79
12.63
25.14
25.35
28
4.33
FCF margin%
14.16
17.07
15.43
15.40
14.49
13.46
13.10
16.09
16.26
17.60
19.17
16.09
15.41
28
1.572
FCF / Net incomex
1.378
1.395
1.244
1.147
1.108
1.143
1.078
0.973
0.917
0.797
0.936
0.973
1.126
11
4.86
ROIC%
11.36
10.59
10.11
8.54
5.80
5.53
4.02
3.31
5.63
8.51
26.98
5.53
7.15
48
26.26
Return on equity%
22.74
23.95
26.52
25.25
25.34
22.88
22.49
25.36
27.14
29.16
18.11
25.36
25.29
57
27.29
Return on assets%
31.09
30.44
33.36
31.79
33.74
31.26
31.28
33.90
35.87
35.29
6.73
33.90
32.58
42
25.20
EPS$
10.32
11.03
11.40
10.60
11.33
11.72
13.03
14.93
15.62
15.36
28.04
6.28%
3.17%
—
8.04
EPS growth%
31.31
30.98
29.36
29.83
28.67
26.42
25.31
25.66
25.34
23.03
23.15
25.34
27.54
23
17.39
Bookvalue per sh$
19.18
19.78
21.39
19.83
17.59
18.64
17.43
17.20
14.59
12.73
31.81
(6.26%)
(4.72%)
—
28.09
FCF per share$
6.60
7.33
8.57
9.35
9.45
10.32
10.64
10.32
11.96
12.43
15.59
5.64%
7.85%
—
12.11
Dividend per sh$
9.80
9.54
9.28
9.15
8.98
7.81
8.14
8.18
7.32
7.69
6.04
(3.06%)
(3.67%)
—
26.90
Div yield (avg)%
21.93
22.22
23.53
22.82
21.57
20.60
21.29
23.80
23.04
25.55
13.73
23.04
22.52
46
2.43
Payout ratio%
19.76
20.97
20.55
20.19
22.73
25.24
23.57
22.84
24.67
26.38
23.45
24.67
22.79
66
53.62
Shares (diluted)M
60.50
67.71
71.26
75.61
83.80
78.23
73.38
78.50
70.13
71.44
53.13
(3.14%)
0.85%
68
19.85
Buyback yield%
29.12
31.11
30.37
32.69
33.01
35.36
35.17
35.94
36.31
35.48
11.46
35.48
34.09
73
0.719
D/E ratiox
1.153
1.225
1.377
1.386
1.391
1.465
1.587
1.835
1.870
1.923
1.747
1.835
1.428
83
1.867
Enterprise value$B
3.597
3.975
4.284
4.988
5.374
5.910
6.630
7.584
7.905
9.559
2.717
12.21%
10.70%
62
0.785
LT debt$B
3.152
3.806
4.007
3.945
4.548
4.474
5.359
6.326
6.222
6.420
2.443
7.14%
9.43%
40
Revenue
$3.635B
7.36%
1.00×
Cost of revenue
$2.522B
7.26%
0.99×
Operating expenses
$715.2M
7.52%
1.01×