6.022
Revenue$B
3.248
3.421
3.584
3.738
3.856
4.081
4.225
4.556
4.861
5.176
6.152
6.06%
5.39%
60
29.09
Revenue growth%
16.97
16.59
19.09
19.12
18.68
18.74
16.15
17.35
16.04
13.08
29.46
16.15
17.16
61
8.03
Gross margin%
28.69
28.17
29.19
27.58
27.37
26.28
23.93
26.41
29.11
31.53
17.41
26.41
27.88
43
25.24
Operating margin%
10.59
9.61
10.23
7.38
6.43
5.52
2.59
2.68
1.03
2.63
27.51
2.63
5.98
15
18.67
Net margin%
15.56
16.75
14.41
13.26
12.33
10.97
9.07
9.65
7.10
7.12
22.28
9.07
11.65
80
7.257
P/E ratio (avg)x
6.580
6.824
6.804
7.156
6.278
6.231
6.199
5.993
5.597
4.835
19.08
5.993
6.254
85
15.96
EV/EBITx
8.006
8.428
9.253
10.84
11.77
13.49
15.25
15.04
16.04
17.25
10.82
15.25
12.63
88
5.00
FCF yield (avg)%
13.71
15.34
17.80
16.95
15.14
14.97
14.55
15.88
15.23
14.65
22.14
14.97
15.18
16
21.63
FCF margin%
11.51
14.28
16.36
13.94
11.51
13.22
10.92
11.86
10.02
7.38
22.12
10.92
11.68
56
0.899
FCF / Net incomex
2.255
2.427
2.381
2.485
2.616
2.835
2.737
3.013
3.308
3.558
0.813
3.013
2.676
40
16.22
ROIC%
1.98
1.60
0.40
2.61
2.22
3.00
0.93
0.40
0.40
0.40
25.80
0.40
1.26
86
17.44
Return on equity%
14.26
16.47
15.78
13.27
11.14
12.68
11.60
13.44
11.27
14.06
26.43
12.68
13.35
46
16.00
Return on assets%
23.60
21.92
21.73
19.71
19.39
21.91
24.86
26.22
26.31
29.27
15.94
26.22
22.76
88
6.06
EPS$
7.86
7.53
7.95
7.73
7.90
8.48
9.47
10.35
10.34
10.29
6.77
5.43%
3.74%
—
16.12
EPS growth%
7.58
9.51
8.46
6.94
6.04
8.20
9.81
11.34
13.25
15.72
26.94
11.34
8.99
32
6.96
Bookvalue per sh$
2.94
2.78
2.79
2.58
2.47
2.65
2.76
3.05
3.28
3.34
5.61
6.22%
1.98%
—
6.13
FCF per share$
5.43
5.46
5.31
4.80
4.79
4.75
5.10
4.53
4.39
4.05
4.39
(3.30%)
(3.43%)
—
6.20
Dividend per sh$
7.19
7.29
8.65
10.24
11.92
13.21
13.73
13.24
14.13
15.68
3.12
5.64%
8.81%
—
26.94
Div yield (avg)%
10.32
10.02
7.20
8.82
11.50
11.66
9.08
10.86
7.87
8.87
8.34
9.08
9.55
34
24.82
Payout ratio%
0.88
0.40
1.33
2.80
1.17
0.40
0.40
0.40
0.40
1.30
21.78
0.40
0.64
72
519.3
Shares (diluted)M
575.5
599.3
543.5
532.8
488.0
461.7
466.1
496.7
499.3
543.6
520.9
2.18%
(0.57%)
64
24.18
Buyback yield%
17.26
19.72
19.09
17.20
16.16
18.40
19.28
17.79
15.21
17.63
7.97
17.79
17.71
78
0.341
D/E ratiox
0.882
0.829
0.810
0.936
0.977
0.921
1.027
1.047
1.197
1.309
0.702
1.047
0.957
36
4.677
Enterprise value$B
8.299
8.467
8.719
9.957
10.54
10.75
10.31
10.63
11.53
13.26
5.974
4.70%
4.06%
16
1.788
LT debt$B
0.444
0.478
0.469
0.437
0.458
0.464
0.446
0.418
0.391
0.421
1.361
(1.68%)
(1.60%)
11
Revenue
$5.176B
5.39%
1.00×
Cost of revenue
$2.961B
5.38%
1.00×
Operating expenses
$685.6M
6.07%
1.07×
Goodwill & intangibles
16.41%
Spread over hurdle
12.14%