2.383
Revenue$B
2.695
2.728
2.782
2.761
2.741
2.750
2.754
2.739
2.809
2.877
2.444
0.97%
0.72%
74
9.78
Revenue growth%
15.50
16.85
18.40
21.36
23.47
23.76
24.85
24.97
23.46
20.80
3.32
23.76
22.41
93
15.71
Gross margin%
10.17
8.43
6.55
6.86
6.12
8.17
9.81
7.46
5.91
8.77
16.67
8.17
7.81
33
5.48
Operating margin%
17.60
15.62
13.51
10.74
11.22
13.88
11.99
12.19
12.54
10.54
11.55
12.19
12.36
9
18.91
Net margin%
7.62
8.11
10.34
9.20
11.08
9.48
11.33
11.43
9.99
8.98
8.98
9.99
9.73
76
19.00
P/E ratio (avg)x
23.52
25.40
21.58
19.94
17.33
17.87
18.31
18.32
19.58
18.80
17.03
18.32
19.19
94
23.69
EV/EBITx
18.08
19.77
20.32
21.00
20.62
19.60
21.00
23.58
24.02
23.43
7.773
23.43
20.81
11
3.38
FCF yield (avg)%
20.66
18.93
18.90
16.69
15.94
16.74
19.26
19.73
17.70
14.84
21.13
17.70
18.30
10
24.66
FCF margin%
30.02
27.33
24.65
23.67
24.48
25.09
25.19
22.45
19.53
20.07
23.43
22.45
24.57
77
0.318
FCF / Net incomex
0.528
0.459
0.459
0.473
0.511
0.445
0.482
0.480
0.489
0.463
0.953
0.480
0.477
15
8.59
ROIC%
24.59
24.39
22.81
24.28
25.59
24.80
25.62
23.84
26.64
25.55
11.39
25.55
24.69
40
7.19
Return on equity%
28.07
29.89
28.99
28.71
26.37
26.18
24.43
26.59
25.67
25.72
3.68
25.72
26.48
71
25.25
Return on assets%
12.86
12.52
14.83
15.35
14.04
16.45
17.70
16.18
13.90
11.23
4.26
16.18
14.44
41
0.76
EPS$
2.71
2.86
2.82
3.41
3.91
4.54
5.20
5.24
5.81
5.74
0.84
7.97%
9.80%
—
16.04
EPS growth%
12.23
9.25
11.16
9.61
8.35
11.29
13.71
14.69
14.00
12.80
6.84
13.71
11.76
70
1.74
Bookvalue per sh$
2.95
3.13
2.80
2.77
2.67
2.63
2.94
3.04
3.18
2.91
0.57
1.79%
0.70%
—
0.84
FCF per share$
2.78
2.88
2.73
2.91
3.25
3.48
3.68
4.13
3.71
3.57
1.33
1.95%
3.74%
—
1.25
Dividend per sh$
2.62
2.80
2.70
2.84
3.03
3.52
3.79
4.45
4.56
4.43
1.95
7.91%
7.11%
—
13.43
Div yield (avg)%
18.12
16.14
18.94
18.23
20.99
22.46
19.95
19.72
19.50
22.28
19.79
19.95
19.61
22
25.44
Payout ratio%
18.77
17.45
19.90
19.14
18.76
19.67
18.06
15.32
16.87
19.33
16.57
18.06
18.77
9
248.6
Shares (diluted)M
216.2
201.1
192.0
185.7
193.5
208.1
221.4
226.2
215.7
217.6
254.8
2.37%
(0.84%)
21
3.56
Buyback yield%
14.79
12.64
11.48
9.86
12.48
10.65
12.96
10.83
9.38
11.70
22.40
10.83
11.59
79
1.796
D/E ratiox
1.290
1.280
1.281
1.264
1.348
1.231
1.286
1.230
1.319
1.401
1.264
1.286
1.284
93
1.995
Enterprise value$B
2.233
2.259
1.945
1.684
1.627
1.418
1.269
1.309
1.136
1.207
1.988
(5.80%)
(6.74%)
53
2.596
LT debt$B
0.631
0.749
0.840
0.889
0.891
0.879
0.892
0.972
1.041
1.118
0.834
4.65%
7.73%
76
Revenue
$2.877B
0.72%
1.00×
Cost of revenue
$2.014B
0.72%
1.00×
Operating expenses
$455.0M
0.63%
0.99×
Goodwill & intangibles
14.85%
Spread over hurdle
(2.49%)