1.061
Revenue$B
10.49
10.67
10.73
11.12
11.23
11.61
11.98
12.00
12.31
12.49
1.131
2.16%
1.88%
50
12.91
Revenue growth%
24.10
21.45
23.28
24.71
24.09
23.36
22.73
23.94
26.79
27.83
2.05
23.94
24.01
93
6.90
Gross margin%
26.66
26.04
25.98
28.82
26.19
27.13
26.57
27.46
26.70
27.12
24.47
27.12
26.68
53
7.52
Operating margin%
22.98
20.91
20.78
21.81
19.79
21.20
19.16
20.11
18.92
21.13
7.28
20.11
20.84
31
29.75
Net margin%
6.19
7.72
6.30
8.14
11.12
11.84
13.00
11.86
14.64
13.30
22.20
13.00
11.48
24
31.20
P/E ratio (avg)x
10.65
11.83
12.67
13.52
16.26
17.46
20.14
20.10
20.30
22.56
35.97
20.14
16.86
32
29.44
EV/EBITx
22.79
20.64
20.96
22.13
21.56
21.48
21.96
23.06
21.18
21.46
20.43
21.48
21.52
47
28.27
FCF yield (avg)%
5.42
3.96
6.19
6.26
7.75
7.23
9.69
11.83
9.56
7.38
25.71
9.56
7.30
51
29.29
FCF margin%
20.08
19.77
21.81
23.78
21.78
20.09
18.68
17.90
16.23
14.50
16.99
17.90
19.93
58
0.671
FCF / Net incomex
1.185
1.117
1.069
1.012
1.166
1.290
1.322
1.227
1.147
1.189
1.062
1.227
1.175
44
19.28
ROIC%
29.56
28.96
26.74
28.85
26.12
24.91
27.74
29.83
28.38
28.84
5.08
28.38
28.61
89
3.48
Return on equity%
8.75
9.88
10.20
9.95
9.99
7.67
6.19
3.91
5.28
5.40
5.57
5.40
8.21
16
11.46
Return on assets%
15.56
13.13
13.34
15.54
13.74
13.46
11.73
12.72
11.96
14.85
17.52
12.72
13.40
50
13.75
EPS$
26.32
30.15
29.90
31.88
37.44
41.72
49.42
55.13
55.85
57.63
14.21
9.01%
9.68%
—
11.02
EPS growth%
14.04
16.87
18.47
21.13
22.63
24.37
25.97
26.28
24.01
21.76
6.35
24.37
22.20
35
27.79
Bookvalue per sh$
8.38
7.82
8.46
7.79
8.25
8.24
7.37
6.86
6.46
6.07
23.68
(5.94%)
(3.15%)
—
11.89
FCF per share$
33.22
34.42
39.24
45.36
50.36
52.71
51.48
50.90
50.85
56.73
15.52
2.41%
5.08%
—
36.97
Dividend per sh$
62.16
74.19
78.32
76.80
85.56
86.09
102.58
122.18
140.99
168.97
23.10
14.58%
10.88%
—
6.45
Div yield (avg)%
10.22
7.50
9.66
9.83
9.58
12.50
12.61
9.97
9.69
9.36
26.61
9.97
9.76
25
25.87
Payout ratio%
9.27
9.01
8.60
10.88
13.24
15.96
14.71
12.04
13.07
11.85
24.80
13.07
11.95
33
78.68
Shares (diluted)M
102.4
99.77
105.0
115.2
123.8
138.8
153.4
166.5
184.9
192.6
78.95
9.24%
6.81%
9
8.25
Buyback yield%
10.54
7.98
8.45
10.08
9.79
12.53
14.51
15.50
17.28
16.04
8.46
15.50
11.54
89
0.255
D/E ratiox
0.380
0.342
0.365
0.348
0.333
0.332
0.327
0.304
0.327
0.285
0.465
0.327
0.332
56
7.657
Enterprise value$B
9.130
10.56
12.09
13.22
14.29
13.99
15.06
15.00
14.70
14.92
4.412
0.87%
5.40%
72
8.773
LT debt$B
9.076
9.482
8.966
9.838
9.515
10.34
10.97
11.63
13.45
13.98
9.510
8.00%
4.99%
8
Revenue
$12.49B
1.88%
1.00×
Cost of revenue
$8.745B
1.88%
1.00×
Operating expenses
$2.289B
1.97%
1.01×
Property and equipment
14.89%