4.231
Revenue$B
6.171
6.489
6.989
7.530
8.216
8.811
9.397
9.961
10.77
11.61
4.724
7.15%
7.33%
40
11.75
Revenue growth%
22.71
24.38
23.51
21.38
19.37
19.46
20.75
19.22
17.90
15.83
10.16
19.22
20.10
40
4.28
Gross margin%
19.84
22.34
20.49
17.76
17.28
14.41
16.34
17.64
17.48
17.92
3.70
17.48
17.70
30
7.84
Operating margin%
30.18
29.30
27.54
26.38
26.48
24.61
27.55
24.82
27.22
28.14
9.87
27.22
27.38
45
17.66
Net margin%
6.74
5.34
3.99
1.56
2.78
5.49
2.74
4.12
2.01
0.40
6.42
2.74
3.39
43
8.888
P/E ratio (avg)x
53.77
53.65
58.48
60.58
62.01
61.20
59.97
63.97
69.38
68.27
12.84
63.97
60.89
17
28.03
EV/EBITx
19.40
18.46
20.53
19.17
21.28
21.31
22.10
21.69
23.29
23.75
6.149
22.10
21.29
49
19.85
FCF yield (avg)%
23.69
20.96
21.30
23.28
25.04
24.78
23.80
24.38
23.25
21.05
15.99
23.80
23.49
29
3.97
FCF margin%
22.08
23.23
24.11
22.98
24.58
26.79
24.05
25.24
25.13
23.94
24.42
25.13
24.08
48
0.561
FCF / Net incomex
0.161
0.160
0.175
0.171
0.178
0.182
0.170
0.192
0.193
0.194
0.902
0.192
0.176
38
12.02
ROIC%
9.02
8.92
10.41
10.79
7.87
6.88
5.54
6.89
6.58
8.98
18.93
6.88
8.40
42
17.98
Return on equity%
28.31
31.02
29.20
27.78
29.06
26.89
24.26
26.66
27.98
30.26
20.95
26.89
28.15
43
27.03
Return on assets%
2.27
2.67
2.06
3.99
3.87
3.01
4.31
5.54
6.08
4.80
14.77
4.80
3.93
66
3.38
EPS$
7.09
7.28
7.77
7.52
8.15
8.02
8.70
7.75
8.00
8.92
3.77
1.81%
1.38%
—
9.26
EPS growth%
15.11
12.34
10.36
9.09
11.40
9.46
11.30
12.03
11.72
12.12
22.45
11.72
11.56
77
7.81
Bookvalue per sh$
4.68
5.20
5.56
5.47
4.97
5.47
4.97
4.77
4.66
4.59
5.47
(1.58%)
(0.78%)
—
2.46
FCF per share$
7.41
8.21
8.65
8.07
7.80
7.16
6.58
5.95
5.44
5.27
3.08
(7.53%)
(2.25%)
—
6.97
Dividend per sh$
10.69
11.37
11.55
13.05
12.97
12.55
13.78
15.95
17.43
20.29
6.67
9.37%
8.25%
—
11.55
Div yield (avg)%
15.50
15.49
14.96
17.49
18.99
17.27
18.58
20.04
18.31
15.85
8.73
18.31
17.38
22
11.14
Payout ratio%
0.40
0.40
3.12
2.10
2.85
3.05
3.14
3.38
0.89
2.96
20.66
3.05
2.90
51
0.587
Shares (diluted)B
0.806
0.914
0.969
1.105
1.008
1.107
1.069
0.983
0.943
1.080
0.603
1.40%
3.59%
84
7.98
Buyback yield%
13.58
14.71
17.34
14.46
14.64
12.24
9.70
10.88
13.60
11.67
13.26
11.67
13.59
54
1.709
D/E ratiox
0.554
0.539
0.621
0.621
0.712
0.782
0.927
1.081
1.116
1.277
1.609
1.081
0.747
46
3.016
Enterprise value$B
6.719
7.259
6.920
6.723
6.524
6.445
6.621
7.248
7.220
7.009
8.629
1.44%
0.87%
88
3.551
LT debt$B
2.140
2.260
2.289
2.603
2.864
2.966
3.271
3.697
3.501
3.489
6.986
4.03%
4.34%
18
Revenue
$11.61B
7.33%
1.00×
Cost of revenue
$8.125B
7.33%
1.00×
Operating expenses
$2.008B
6.84%
0.96×
Goodwill & intangibles
22.13%