2.692
Revenue$B
5.990
6.183
6.375
6.570
6.816
7.069
7.046
7.254
7.504
7.762
2.808
2.63%
2.89%
16
29.38
Revenue growth%
6.55
9.07
6.96
9.42
11.47
11.15
12.73
11.95
14.23
15.68
29.92
12.73
11.31
93
18.86
Gross margin%
19.67
20.64
20.57
20.68
21.57
20.03
20.59
17.82
19.56
18.57
20.26
19.56
20.30
78
3.99
Operating margin%
28.90
27.47
30.20
30.51
28.52
30.50
28.29
30.65
31.88
30.54
17.10
30.54
30.35
36
3.18
Net margin%
18.08
18.68
20.64
23.62
23.75
26.19
27.97
30.85
30.72
32.23
21.77
30.72
24.97
81
35.80
P/E ratio (avg)x
16.68
15.96
16.67
16.15
15.57
16.63
19.10
21.59
22.32
23.87
8.959
21.59
16.67
31
13.67
EV/EBITx
35.73
37.10
39.88
36.96
37.97
39.75
40.09
39.72
37.25
34.41
35.84
39.72
37.61
54
20.79
FCF yield (avg)%
9.24
8.99
11.32
11.54
8.97
9.70
7.57
7.52
4.60
2.36
12.33
7.52
8.98
73
27.76
FCF margin%
8.55
10.02
10.69
11.17
13.77
12.03
13.90
14.98
14.25
14.80
25.67
14.25
12.90
55
0.566
FCF / Net incomex
0.221
0.229
0.253
0.241
0.222
0.206
0.193
0.185
0.209
0.191
1.486
0.193
0.215
14
28.94
ROIC%
20.17
20.99
21.43
24.41
25.48
24.90
21.93
20.72
22.76
20.90
6.98
21.93
21.68
23
28.35
Return on equity%
30.36
27.43
25.14
24.13
25.74
24.00
22.88
22.02
20.39
20.90
13.83
22.02
24.06
81
7.32
Return on assets%
16.33
13.72
16.01
15.15
12.53
10.00
7.33
5.20
4.47
2.60
9.59
5.20
11.26
30
6.97
EPS$
46.26
55.24
65.48
69.06
82.83
81.91
90.76
105.69
115.20
133.42
7.51
10.00%
10.87%
—
21.05
EPS growth%
23.70
22.08
19.74
22.52
21.30
18.75
16.43
15.21
12.76
12.87
22.77
15.21
19.24
65
11.28
Bookvalue per sh$
34.14
33.02
29.03
31.56
29.72
28.00
27.85
25.01
27.28
27.26
5.03
(1.71%)
(1.56%)
—
18.54
FCF per share$
21.90
22.70
24.94
26.92
28.62
33.45
36.52
37.44
36.78
36.17
19.24
4.79%
4.85%
—
15.27
Dividend per sh$
39.84
44.35
50.91
54.89
53.11
53.52
57.74
60.67
60.36
63.97
24.01
3.79%
6.19%
—
17.23
Div yield (avg)%
32.21
33.27
32.26
30.73
31.17
30.31
27.44
29.73
31.15
29.42
29.58
29.73
30.94
18
19.87
Payout ratio%
28.16
27.86
28.18
26.57
26.92
26.23
23.56
23.90
24.36
25.66
15.34
24.36
26.40
27
87.25
Shares (diluted)M
153.3
151.7
177.9
199.1
194.6
226.0
270.6
304.6
305.8
303.3
86.83
9.28%
8.64%
43
25.33
Buyback yield%
24.25
23.32
24.39
26.90
29.34
30.04
32.30
31.85
32.34
29.91
28.02
31.85
29.62
68
1.725
D/E ratiox
2.133
2.306
2.550
2.528
2.917
3.001
2.968
3.399
3.679
4.305
1.024
3.399
2.942
39
5.219
Enterprise value$B
0.341
0.337
0.386
0.409
0.423
0.454
0.477
0.456
0.481
0.469
2.568
2.07%
4.53%
66
5.714
LT debt$B
0.798
0.823
0.833
0.765
0.744
0.702
0.637
0.693
0.739
0.694
5.729
(1.38%)
(2.12%)
92
Revenue
$7.762B
2.89%
1.00×
Cost of revenue
$4.045B
2.56%
0.97×
Operating expenses
$1.263B
3.12%
1.02×
Property and equipment
14.19%
Spread over hurdle
80.11%