10.92
Revenue$B
7.740
7.863
8.146
8.614
8.765
9.256
9.538
10.10
10.50
10.85
11.23
4.36%
3.58%
59
19.36
Revenue growth%
26.10
23.98
24.23
22.31
21.78
23.53
23.99
21.04
22.29
23.45
9.42
23.45
23.49
6
4.22
Gross margin%
20.05
20.84
22.06
22.73
20.27
22.93
20.91
21.32
20.88
21.34
10.55
21.32
21.12
39
29.98
Operating margin%
0.40
0.40
0.40
0.40
0.40
3.24
2.52
1.00
3.82
2.06
10.70
2.52
0.70
92
19.17
Net margin%
26.68
25.97
28.00
30.12
32.07
31.55
28.67
28.81
28.16
29.69
26.19
28.81
28.74
38
13.83
P/E ratio (avg)x
57.35
60.14
58.87
59.90
65.03
78.81
89.78
95.60
98.56
97.91
32.50
95.60
71.92
90
26.75
EV/EBITx
31.15
33.71
38.25
34.78
32.12
32.48
34.83
33.85
33.50
33.82
7.146
33.82
33.77
55
15.07
FCF yield (avg)%
14.67
17.58
16.36
16.08
17.84
16.48
16.75
16.04
14.09
14.68
26.11
16.04
16.22
83
16.46
FCF margin%
9.36
11.91
13.49
11.66
13.44
11.92
14.46
15.47
16.00
18.41
8.15
15.47
13.47
9
0.125
FCF / Net incomex
0.984
0.897
0.842
0.797
0.829
0.736
0.724
0.635
0.625
0.673
1.756
0.673
0.767
7
23.81
ROIC%
19.66
20.55
19.71
18.10
17.20
14.36
14.52
12.69
10.64
11.12
5.79
12.69
15.86
32
16.64
Return on equity%
13.22
13.02
10.42
11.33
13.59
13.87
16.36
13.78
11.06
13.26
27.09
13.78
13.24
27
3.63
Return on assets%
3.62
4.78
4.39
2.38
2.31
4.18
4.80
5.18
2.66
1.20
12.80
4.18
3.90
10
24.60
EPS$
72.27
70.98
76.75
81.22
80.53
77.57
81.47
78.96
78.33
89.68
25.93
2.18%
3.14%
—
12.43
EPS growth%
21.70
23.69
21.32
23.00
20.61
21.05
19.13
17.69
15.21
17.27
25.52
17.69
20.83
55
48.72
Bookvalue per sh$
20.08
17.92
15.57
16.05
14.24
14.12
13.66
12.80
12.16
11.33
24.40
(4.46%)
(5.48%)
—
11.70
FCF per share$
16.06
15.19
17.00
19.18
19.26
18.59
18.64
19.55
19.26
19.72
9.30
0.47%
3.19%
—
7.89
Dividend per sh$
38.15
38.10
38.62
45.83
53.50
63.39
64.89
73.00
72.22
85.50
9.76
9.83%
9.68%
—
21.47
Div yield (avg)%
18.50
16.01
14.29
14.50
12.78
10.99
12.79
14.83
12.25
10.98
26.36
12.25
13.54
5
26.10
Payout ratio%
25.20
26.99
25.80
26.72
28.42
30.67
33.23
33.46
36.42
34.20
11.20
33.46
29.54
10
144.3
Shares (diluted)M
211.8
237.9
262.0
277.4
331.2
362.9
355.3
385.0
385.3
375.2
146.1
2.53%
7.59%
64
21.27
Buyback yield%
13.50
12.37
14.65
16.56
17.63
20.60
22.37
23.86
25.99
26.97
16.51
23.86
19.11
5
0.876
D/E ratiox
2.306
2.415
2.825
2.807
2.755
3.082
3.469
3.770
4.171
4.406
0.864
3.770
2.954
64
2.171
Enterprise value$B
7.457
6.596
6.925
7.028
6.972
7.414
8.214
8.968
8.849
7.945
8.514
2.65%
1.51%
29
2.029
LT debt$B
10.74
12.50
12.60
12.67
13.86
13.90
13.66
13.61
14.00
15.68
3.978
2.50%
4.12%
81
Revenue
$10.85B
3.58%
1.00×
Cost of revenue
$6.324B
3.50%
0.99×
Operating expenses
$2.589B
3.52%
0.99×
Spread over hurdle
(4.46%)