1.592
Revenue$B
7.855
8.030
8.375
8.465
8.868
9.032
9.416
9.557
9.737
10.06
1.628
2.56%
2.58%
34
18.65
Revenue growth%
19.15
21.94
20.68
21.42
23.89
21.82
21.56
20.43
23.23
22.14
26.21
21.82
21.69
49
24.61
Gross margin%
25.06
22.23
19.25
18.69
19.15
22.06
22.17
21.53
24.05
23.08
9.26
22.17
22.12
78
24.74
Operating margin%
20.70
18.16
20.75
23.21
20.64
17.70
17.99
16.94
16.29
16.32
23.22
16.94
18.08
83
12.97
Net margin%
17.56
18.60
20.20
18.28
16.92
19.24
17.24
15.52
18.14
16.82
15.67
17.24
17.85
60
32.71
P/E ratio (avg)x
38.27
45.73
47.45
56.65
59.46
67.51
72.12
87.09
103.8
113.5
24.52
87.09
63.49
60
11.06
EV/EBITx
24.77
22.20
20.08
18.15
18.89
18.15
15.64
14.19
13.69
12.79
25.27
14.19
18.15
10
5.44
FCF yield (avg)%
25.58
25.26
28.12
29.91
29.20
28.92
27.75
30.20
29.42
28.19
18.13
28.92
28.56
40
12.94
FCF margin%
15.09
14.28
16.79
19.16
17.94
18.68
20.27
19.15
22.11
22.38
6.55
20.27
18.91
48
1.679
FCF / Net incomex
2.209
2.567
2.922
3.131
3.268
3.658
3.680
4.322
4.329
4.132
0.467
4.132
3.463
33
27.10
ROIC%
11.97
13.65
15.79
18.27
16.07
17.31
16.91
17.46
18.68
19.35
15.71
17.46
17.11
60
8.76
Return on equity%
0.40
0.40
2.58
3.50
3.30
5.33
3.73
5.64
7.01
9.30
28.22
5.64
3.61
77
8.66
Return on assets%
13.67
13.29
12.42
14.59
12.52
13.91
14.05
13.30
10.63
10.60
13.51
13.30
13.29
62
42.38
EPS$
84.24
85.71
95.64
96.78
91.23
99.82
106.10
99.78
105.85
104.90
46.70
2.83%
3.36%
—
16.12
EPS growth%
5.41
6.89
6.12
6.08
4.65
7.43
8.85
7.29
4.71
4.13
22.69
7.29
6.10
13
55.86
Bookvalue per sh$
23.89
23.59
24.84
28.78
28.07
27.74
27.28
28.26
26.51
26.05
39.14
(1.48%)
1.26%
—
45.94
FCF per share$
96.36
100.89
94.64
92.75
105.03
99.02
102.85
117.81
122.95
136.36
20.01
5.36%
3.32%
—
48.93
Dividend per sh$
49.09
54.48
54.97
58.14
64.34
70.24
77.05
88.76
96.61
110.39
23.47
11.40%
9.06%
—
11.47
Div yield (avg)%
28.31
30.44
31.75
30.82
29.34
28.19
28.94
29.19
28.37
26.27
5.32
28.37
29.06
50
25.55
Payout ratio%
22.82
19.82
17.91
15.00
16.58
17.57
20.46
19.03
21.13
21.30
28.89
20.46
19.43
73
41.86
Shares (diluted)M
36.41
34.16
34.91
36.07
39.04
39.77
42.99
37.43
41.12
44.98
41.62
2.88%
2.13%
91
29.50
Buyback yield%
25.83
26.94
28.25
30.07
30.85
33.59
35.95
37.22
38.90
38.06
11.89
37.22
32.22
36
1.029
D/E ratiox
1.183
1.316
1.509
1.641
1.959
1.924
2.140
2.380
2.860
3.070
0.655
2.380
1.941
36
7.426
Enterprise value$B
2.668
2.595
2.915
2.733
3.139
3.539
3.971
4.463
4.941
5.612
6.824
12.32%
7.38%
6
5.617
LT debt$B
0.578
0.611
0.660
0.693
0.663
0.634
0.660
0.686
0.695
0.712
4.522
1.42%
2.08%
47
Revenue
$10.06B
2.58%
1.00×
Cost of revenue
$7.043B
2.58%
1.00×
Operating expenses
$1.997B
2.13%
0.96×
Spread over hurdle
11.87%