3.378
Revenue$B
3.640
3.697
3.676
3.711
3.709
3.706
3.716
3.835
3.949
3.996
3.546
1.50%
0.92%
47
19.20
Revenue growth%
9.95
10.86
12.85
14.47
16.44
19.22
18.06
19.48
20.89
22.97
3.86
19.48
17.25
26
17.06
Gross margin%
25.23
22.80
22.68
23.83
24.49
26.51
23.61
23.20
24.86
27.81
28.61
24.86
24.16
12
21.92
Operating margin%
16.37
14.38
15.41
15.80
13.01
10.97
8.29
8.92
7.06
7.15
15.13
8.29
11.99
59
12.83
Net margin%
18.29
17.16
16.33
16.99
19.71
18.92
21.40
22.70
25.70
27.70
6.41
22.70
19.32
87
14.68
P/E ratio (avg)x
31.49
34.23
39.16
42.93
48.89
54.32
53.79
52.32
62.10
63.82
33.98
54.32
50.61
16
7.035
EV/EBITx
27.26
27.64
31.99
33.16
32.27
32.38
35.79
39.38
37.34
42.63
18.18
37.34
32.77
13
5.78
FCF yield (avg)%
21.21
20.90
21.68
23.90
26.09
24.11
21.54
19.43
20.36
18.71
10.70
20.36
21.38
23
9.15
FCF margin%
18.34
16.68
14.78
17.36
19.41
19.48
18.79
16.86
18.19
20.55
5.59
18.79
18.27
70
0.587
FCF / Net incomex
0.737
0.741
0.770
0.771
0.811
0.932
0.899
0.942
1.095
1.170
1.535
0.942
0.855
94
10.59
ROIC%
0.40
0.40
2.91
4.03
5.20
7.49
6.07
5.42
3.63
3.46
5.26
5.42
3.83
7
21.07
Return on equity%
12.15
14.64
16.20
16.51
18.43
15.74
18.54
19.44
20.49
20.43
21.56
19.44
17.47
64
2.93
Return on assets%
24.54
26.85
27.97
26.61
29.60
32.36
35.02
33.38
33.65
36.35
19.15
33.65
30.98
63
10.86
EPS$
30.71
32.97
36.54
39.78
40.17
44.89
45.24
47.10
43.73
45.38
11.64
2.47%
3.29%
—
16.10
EPS growth%
5.37
6.04
6.83
7.41
6.62
3.80
4.30
1.63
1.28
3.37
20.90
3.37
4.84
50
23.48
Bookvalue per sh$
35.45
37.51
32.38
28.23
29.13
27.74
29.36
26.24
22.90
24.15
27.00
(3.68%)
(3.25%)
—
16.80
FCF per share$
8.13
7.05
6.61
6.34
5.56
6.06
6.30
6.40
5.78
5.14
49.14
(1.58%)
(5.04%)
—
37.25
Dividend per sh$
73.41
68.08
65.39
70.27
79.45
75.63
70.07
79.03
85.30
89.51
10.02
2.41%
3.54%
—
16.90
Div yield (avg)%
18.29
18.96
16.79
16.64
18.98
19.14
20.01
21.54
22.19
24.19
12.20
21.54
19.06
47
3.91
Payout ratio%
19.12
16.94
17.91
14.96
14.64
14.41
15.32
15.50
13.95
14.05
24.07
14.41
15.14
44
37.67
Shares (diluted)M
41.52
41.65
45.34
49.02
50.39
52.02
57.50
65.51
63.72
72.50
38.21
7.55%
5.62%
73
3.74
Buyback yield%
15.19
14.48
11.67
14.27
14.93
14.04
12.88
13.71
14.69
17.35
9.24
14.04
14.38
51
0.857
D/E ratiox
1.681
1.724
1.924
2.199
2.633
3.149
3.514
3.642
3.773
4.190
0.784
3.642
2.891
32
3.191
Enterprise value$B
4.174
4.476
4.355
4.952
5.640
5.363
5.345
5.575
5.620
5.756
2.767
0.41%
3.81%
15
1.333
LT debt$B
0.580
0.574
0.508
0.476
0.467
0.452
0.385
0.347
0.295
0.317
3.507
(7.47%)
(6.21%)
94
Revenue
$3.996B
0.92%
1.00×
Cost of revenue
$2.316B
1.16%
1.02×
Operating expenses
$875.4M
0.69%
0.98×
Spread over hurdle
10.02%