3.953
Revenue$B
4.891
5.028
5.165
5.314
5.523
5.652
5.858
6.064
6.131
6.366
4.289
2.88%
2.80%
23
27.66
Revenue growth%
7.44
7.96
7.42
7.60
9.82
9.88
11.45
12.50
13.69
11.11
26.57
11.45
9.85
63
12.12
Gross margin%
16.80
18.17
16.89
15.31
16.48
16.27
13.69
10.70
9.74
8.10
13.73
10.70
15.79
10
20.89
Operating margin%
13.81
11.37
11.69
10.36
9.56
10.94
11.05
12.16
11.79
9.92
22.37
11.05
11.21
53
15.59
Net margin%
20.99
19.23
18.45
19.51
22.04
23.35
24.67
24.04
22.48
20.59
19.90
23.35
21.51
54
32.26
P/E ratio (avg)x
27.79
26.97
27.55
26.97
23.44
20.26
20.93
22.57
23.59
25.55
27.24
22.57
24.57
26
16.27
EV/EBITx
38.35
42.52
46.05
50.53
56.78
64.15
62.93
62.30
65.17
69.35
30.25
64.15
59.54
17
4.28
FCF yield (avg)%
6.65
9.32
8.14
6.23
8.06
5.14
2.46
0.55
1.44
3.91
5.94
2.46
5.68
8
17.33
FCF margin%
11.79
12.08
10.16
12.28
9.70
10.40
11.03
11.24
12.72
11.49
24.19
11.24
11.36
6
0.622
FCF / Net incomex
0.168
0.179
0.174
0.165
0.163
0.157
0.153
0.149
0.166
0.190
1.732
0.157
0.166
51
2.43
ROIC%
29.69
28.52
25.89
27.04
29.16
27.90
27.55
25.96
24.94
27.05
18.23
27.05
27.30
89
17.03
Return on equity%
27.54
28.49
27.47
27.93
27.00
24.83
22.67
22.80
25.24
24.62
21.93
24.62
26.12
72
6.86
Return on assets%
3.50
0.65
3.57
4.03
5.95
8.27
5.44
2.93
3.09
2.74
25.35
3.09
3.54
48
7.50
EPS$
26.78
26.44
26.15
28.96
28.71
28.43
32.99
36.22
36.80
40.70
8.38
7.23%
5.67%
—
16.76
EPS growth%
0.70
3.60
5.89
8.66
7.13
8.33
8.11
8.99
8.20
5.52
13.07
8.20
7.62
79
11.20
Bookvalue per sh$
12.04
13.62
13.69
13.51
13.52
12.94
12.79
12.33
12.99
12.71
11.37
(1.23%)
0.22%
—
14.80
FCF per share$
16.89
19.07
18.83
19.29
18.91
20.06
23.43
23.37
24.74
25.51
13.61
6.17%
6.08%
—
4.37
Dividend per sh$
28.02
29.05
31.73
35.55
41.03
39.34
43.27
47.82
54.86
55.79
18.35
6.34%
7.98%
—
16.15
Div yield (avg)%
6.99
6.48
6.98
6.99
4.64
5.32
4.93
7.34
6.63
4.60
19.67
5.32
6.56
39
8.00
Payout ratio%
14.58
15.28
14.30
13.69
13.77
15.61
13.88
12.38
9.95
9.75
18.65
12.38
13.83
77
281.1
Shares (diluted)M
271.7
283.4
307.2
333.8
326.6
322.6
359.5
413.6
418.3
447.1
280.3
6.48%
4.27%
89
12.01
Buyback yield%
7.67
9.90
7.60
10.54
8.04
6.72
6.98
6.00
7.29
6.73
2.23
6.73
7.44
85
0.356
D/E ratiox
0.887
1.028
1.128
1.199
1.348
1.357
1.569
1.635
1.791
1.797
0.196
1.635
1.352
34
1.456
Enterprise value$B
8.115
9.727
11.43
11.59
11.93
14.24
16.95
19.61
21.66
22.67
4.066
13.70%
12.95%
66
3.838
LT debt$B
2.449
2.313
2.283
2.173
2.400
2.154
2.144
2.371
2.482
2.697
4.842
2.37%
1.92%
81
Revenue
$6.366B
2.80%
1.00×
Cost of revenue
$3.910B
2.82%
1.00×
Operating expenses
$1.188B
2.51%
0.97×
Cash and investments
14.35%
Spread over hurdle
15.13%