4.494
Revenue$B
3.599
3.706
3.736
3.774
3.912
4.012
4.120
4.344
4.384
4.591
4.658
3.25%
2.71%
70
7.27
Revenue growth%
15.20
17.37
17.76
17.50
18.71
21.06
23.13
24.44
23.17
21.73
28.32
23.13
19.89
86
23.03
Gross margin%
7.38
7.89
9.79
8.88
7.39
5.23
7.11
4.97
6.63
6.42
20.21
6.42
7.24
84
10.25
Operating margin%
8.58
8.63
9.56
10.43
8.05
7.02
9.72
6.95
4.58
7.52
15.68
7.02
8.32
12
18.02
Net margin%
13.46
15.96
18.91
19.83
21.76
20.51
22.23
22.67
21.60
21.68
17.05
21.68
21.06
27
10.47
P/E ratio (avg)x
17.99
17.58
15.87
14.91
15.61
16.62
17.49
18.72
19.76
18.08
15.79
18.08
17.53
72
13.88
EV/EBITx
31.71
30.61
30.96
35.30
36.06
41.86
44.50
49.20
47.57
52.43
6.430
47.57
38.96
71
20.51
FCF yield (avg)%
2.73
2.97
1.90
0.74
1.73
0.40
0.40
0.40
0.40
0.40
16.54
0.40
0.57
38
18.98
FCF margin%
10.66
11.64
9.55
9.57
10.76
10.08
12.59
10.57
10.35
12.09
16.14
10.57
10.62
53
1.157
FCF / Net incomex
1.400
1.477
1.480
1.505
1.816
1.920
2.054
2.158
2.296
2.530
1.573
2.158
1.868
26
21.25
ROIC%
10.45
7.70
5.13
7.82
6.60
6.68
4.72
6.54
4.29
4.74
23.61
4.74
6.57
39
18.95
Return on equity%
9.99
9.74
8.85
6.13
3.69
3.05
4.48
4.64
1.79
1.45
16.31
3.05
4.56
63
13.15
Return on assets%
19.55
17.88
18.65
16.23
16.45
16.16
13.94
15.14
14.77
14.21
10.95
14.77
16.19
9
25.88
EPS$
25.64
26.79
25.89
29.47
33.86
35.49
36.63
34.99
36.14
41.76
28.80
4.29%
6.49%
—
28.69
EPS growth%
4.83
7.33
6.61
8.12
6.17
8.69
11.33
11.31
9.26
9.28
22.11
9.28
8.41
17
46.43
Bookvalue per sh$
57.64
53.40
61.11
63.39
59.22
67.91
71.36
68.77
68.58
79.02
42.42
5.94%
3.61%
—
21.88
FCF per share$
66.38
64.69
64.32
60.82
66.26
68.45
65.49
62.81
66.52
73.75
10.35
2.17%
0.77%
—
12.24
Dividend per sh$
51.35
49.17
44.83
43.03
46.88
45.83
44.88
45.19
41.26
38.80
31.33
(3.71%)
(1.87%)
—
8.31
Div yield (avg)%
6.92
4.42
1.93
1.79
0.40
2.48
0.40
0.40
2.97
0.79
4.78
0.79
1.86
9
20.38
Payout ratio%
33.53
36.41
39.40
41.35
42.81
41.44
40.84
39.28
39.62
41.40
27.87
40.84
40.23
31
48.84
Shares (diluted)M
29.13
28.54
28.60
26.35
26.21
28.30
27.39
23.51
24.58
26.44
48.92
0.17%
(2.22%)
72
10.20
Buyback yield%
7.83
7.68
8.66
11.54
13.79
12.42
15.31
14.57
13.89
11.64
14.31
13.89
12.03
70
0.479
D/E ratiox
0.492
0.440
0.446
0.498
0.481
0.476
0.464
0.432
0.479
0.431
0.309
0.464
0.470
46
1.786
Enterprise value$B
1.101
1.117
1.044
1.115
1.072
1.207
1.187
1.339
1.538
1.781
4.093
10.70%
6.28%
57
3.649
LT debt$B
2.242
2.440
2.498
2.564
2.594
2.613
2.496
2.283
2.017
2.097
4.526
(4.16%)
(0.67%)
52
Revenue
$4.591B
2.71%
1.00×
Cost of revenue
$3.213B
2.71%
1.00×
Operating expenses
$939.4M
2.16%
0.95×
Cash and investments
17.37%
Spread over hurdle
(5.48%)