5.885
Revenue$B
6.793
6.817
6.932
6.949
7.034
7.027
7.111
7.144
7.208
7.461
6.225
1.18%
0.97%
40
8.26
Revenue growth%
2.13
2.97
4.98
7.77
6.39
4.06
2.38
3.28
2.68
5.54
6.50
3.28
3.67
59
21.88
Gross margin%
13.62
12.49
10.89
9.70
9.80
7.44
6.12
7.99
5.04
3.07
24.67
6.12
8.84
5
13.55
Operating margin%
11.76
11.48
11.60
10.72
13.01
15.95
13.52
14.93
16.01
13.89
15.07
14.93
13.27
23
29.88
Net margin%
25.90
26.96
29.73
26.95
24.90
24.54
25.07
22.22
24.44
27.04
28.15
24.54
25.49
35
32.17
P/E ratio (avg)x
15.98
17.17
18.19
16.93
17.17
19.84
19.82
18.80
18.47
21.21
28.48
19.82
18.33
44
14.31
EV/EBITx
46.31
45.02
42.75
46.22
45.18
46.37
45.65
53.75
53.68
51.75
28.50
51.75
46.27
52
27.70
FCF yield (avg)%
2.39
3.24
0.95
2.10
4.73
5.06
5.12
4.17
6.53
5.93
11.48
5.12
4.45
6
22.53
FCF margin%
28.23
27.70
30.06
32.57
32.60
32.37
32.46
31.39
30.10
28.45
22.36
31.39
30.74
79
0.348
FCF / Net incomex
1.408
1.394
1.402
1.584
1.462
1.495
1.455
1.570
1.754
1.759
0.284
1.570
1.478
68
5.32
ROIC%
10.34
13.26
11.19
8.46
11.27
10.39
8.49
7.47
8.63
9.08
5.61
8.63
9.71
61
8.86
Return on equity%
19.36
21.51
23.63
24.66
22.58
22.07
23.39
21.69
18.94
18.41
29.79
21.69
21.88
16
22.07
Return on assets%
10.85
10.13
8.44
6.44
7.95
10.87
11.58
11.87
13.86
12.81
29.45
11.87
10.86
71
15.71
EPS$
11.78
13.21
15.72
16.48
16.48
16.60
18.68
21.25
23.93
25.85
17.36
9.41%
9.93%
—
2.92
EPS growth%
27.90
25.10
23.88
21.27
23.13
23.47
22.84
20.04
18.57
21.36
18.55
21.36
22.99
73
11.80
Bookvalue per sh$
19.77
20.90
24.70
26.81
25.86
26.38
26.75
31.20
32.67
34.44
18.96
5.90%
7.45%
—
32.92
FCF per share$
41.32
42.88
39.35
40.08
41.27
43.18
48.97
51.73
48.23
46.92
30.48
2.60%
2.24%
—
15.84
Dividend per sh$
31.54
36.42
38.15
45.52
51.31
52.79
56.50
58.58
70.24
85.13
24.54
10.65%
12.58%
—
27.67
Div yield (avg)%
16.55
15.76
13.32
11.00
10.82
8.93
9.68
8.06
9.57
11.14
2.32
9.57
10.91
25
3.37
Payout ratio%
25.48
26.42
24.09
23.45
26.05
26.24
24.72
25.80
25.96
25.98
17.44
25.96
25.88
33
104.3
Shares (diluted)M
98.19
102.5
107.0
101.9
90.43
94.33
101.5
109.3
109.4
94.69
105.4
0.92%
0.19%
38
13.51
Buyback yield%
19.54
17.53
16.70
14.29
16.97
14.37
12.38
11.51
11.68
12.73
2.06
12.38
14.33
35
0.103
D/E ratiox
0.576
0.559
0.537
0.526
0.525
0.483
0.477
0.505
0.460
0.424
0.421
0.477
0.515
82
2.621
Enterprise value$B
5.090
4.841
4.969
5.581
5.459
5.798
5.895
6.572
7.571
8.134
2.986
8.30%
5.19%
45
5.059
LT debt$B
5.016
5.141
5.095
4.664
4.781
4.118
3.957
3.380
2.874
3.081
5.917
(8.42%)
(4.28%)
30
Revenue
$7.461B
0.97%
1.00×
Cost of revenue
$5.030B
1.22%
1.03×
Operating expenses
$1.722B
0.87%
0.99×
Cash and investments
16.98%
Spread over hurdle
19.55%