1.170
Revenue$B
1.939
1.931
2.009
2.077
2.149
2.211
2.272
2.299
2.325
2.382
1.224
2.08%
2.07%
56
10.01
Revenue growth%
23.19
24.15
21.89
19.53
19.89
20.32
17.84
19.54
21.07
21.41
9.71
20.32
20.70
81
4.70
Gross margin%
13.05
12.71
12.45
12.44
9.89
8.43
10.98
9.29
8.03
9.62
24.00
9.29
10.43
55
9.77
Operating margin%
21.96
23.69
24.77
25.86
27.52
30.48
28.88
31.69
30.49
29.43
9.13
30.48
28.20
65
23.64
Net margin%
3.28
4.09
6.54
7.54
8.00
8.94
9.69
12.56
14.90
12.06
3.18
12.06
8.47
64
21.84
P/E ratio (avg)x
35.82
38.00
37.86
41.97
40.36
35.69
33.32
32.53
30.30
31.58
14.43
32.53
35.75
36
6.862
EV/EBITx
28.50
33.84
33.47
39.69
43.01
41.45
40.90
44.19
48.73
53.27
32.37
44.19
41.17
86
27.74
FCF yield (avg)%
19.54
20.97
20.97
19.75
19.68
20.18
18.26
17.13
16.85
15.18
18.06
17.13
19.61
88
18.82
FCF margin%
26.44
24.45
21.94
20.06
22.50
22.64
25.45
22.54
21.89
24.14
19.63
22.64
22.59
55
0.693
FCF / Net incomex
0.436
0.373
0.403
0.406
0.415
0.375
0.362
0.306
0.262
0.243
0.505
0.306
0.374
41
16.90
ROIC%
6.41
6.62
4.10
1.94
0.40
0.40
2.31
0.40
0.73
0.40
24.88
0.40
1.33
14
9.28
Return on equity%
20.08
20.61
21.46
21.44
23.32
23.18
23.06
23.36
21.82
21.87
18.51
23.06
21.84
70
14.56
Return on assets%
11.98
11.70
12.07
11.80
14.49
12.51
10.16
13.16
15.25
17.31
25.07
13.16
12.29
13
16.76
EPS$
10.46
11.64
12.10
12.46
12.89
13.36
15.61
17.19
17.70
19.98
17.66
9.16%
7.54%
—
24.80
EPS growth%
26.20
24.94
23.04
22.30
21.97
23.39
25.63
27.87
29.18
26.67
7.11
26.67
25.28
70
12.79
Bookvalue per sh$
29.10
28.20
26.34
27.13
26.61
27.84
27.43
28.88
31.64
31.64
9.12
3.52%
0.82%
—
35.86
FCF per share$
31.06
30.72
30.46
31.04
31.08
36.84
43.06
50.49
56.34
61.26
7.12
14.54%
7.37%
—
15.18
Dividend per sh$
34.39
38.37
42.07
41.06
41.36
43.22
42.22
42.83
44.88
51.23
36.71
4.37%
3.58%
—
15.82
Div yield (avg)%
3.02
1.08
3.27
5.78
5.57
4.44
7.34
6.57
7.22
5.44
26.93
6.57
5.51
24
18.83
Payout ratio%
28.32
26.27
26.20
25.85
25.14
23.93
24.63
26.90
29.61
29.51
22.47
26.90
26.23
43
20.02
Shares (diluted)M
31.18
35.19
35.86
41.83
42.02
45.54
46.72
53.92
55.05
64.94
19.58
9.09%
8.31%
21
24.97
Buyback yield%
3.93
6.74
5.69
7.31
8.42
6.21
4.39
2.28
3.78
2.84
24.86
3.78
5.04
60
1.414
D/E ratiox
0.553
0.594
0.660
0.728
0.702
0.694
0.740
0.695
0.806
0.784
0.879
0.740
0.699
32
0.851
Enterprise value$B
2.261
2.387
2.663
2.556
2.708
2.494
2.785
2.695
2.691
2.493
0.161
(1.64%)
0.06%
84
0.792
LT debt$B
0.204
0.197
0.215
0.210
0.218
0.249
0.257
0.264
0.311
0.313
1.857
7.50%
4.81%
84
Revenue
$2.382B
2.07%
1.00×
Cost of revenue
$1.553B
2.17%
1.01×
Operating expenses
$475.0M
1.91%
0.98×
Spread over hurdle
(0.94%)