0.982
Revenue$B
1.901
1.995
2.089
2.145
2.213
2.236
2.254
2.319
2.411
2.438
1.046
1.95%
2.56%
35
14.44
Revenue growth%
29.27
28.26
29.71
27.33
24.86
21.90
23.85
22.15
24.39
26.24
20.10
23.85
25.55
41
15.78
Gross margin%
10.14
10.49
8.52
11.28
11.20
12.90
14.15
12.22
10.86
11.01
9.93
12.22
11.10
23
16.18
Operating margin%
26.00
26.67
24.04
26.97
25.04
28.02
29.47
27.78
30.32
28.70
14.52
28.70
27.38
60
5.10
Net margin%
28.68
26.78
28.38
26.21
24.83
23.06
21.99
21.11
21.16
21.29
2.34
21.29
23.94
23
30.32
P/E ratio (avg)x
31.07
33.77
32.45
29.23
26.69
26.89
27.93
30.10
27.92
29.18
16.32
27.93
29.21
51
15.29
EV/EBITx
40.75
43.08
44.21
39.68
35.40
34.08
31.17
29.20
27.81
30.02
33.85
30.02
34.74
36
27.30
FCF yield (avg)%
20.57
18.39
16.52
18.32
20.07
20.56
21.83
20.21
21.85
24.15
6.50
21.83
20.38
25
28.81
FCF margin%
14.14
14.34
14.23
15.80
17.89
19.87
19.28
20.20
22.44
22.17
25.00
20.20
18.58
35
1.195
FCF / Net incomex
2.677
2.772
2.999
3.447
3.720
4.126
4.238
4.932
4.812
5.285
0.767
4.812
3.923
16
16.35
ROIC%
3.95
5.18
6.70
8.40
10.97
10.30
10.07
7.61
10.60
9.92
18.45
10.07
9.16
60
24.32
Return on equity%
24.75
24.45
24.84
24.80
26.75
27.33
29.35
28.59
28.37
29.55
20.06
28.59
27.04
14
14.01
Return on assets%
4.61
3.99
2.74
1.03
0.51
2.80
2.86
5.83
4.21
2.86
21.89
2.86
2.86
66
41.94
EPS$
50.99
49.27
50.91
51.34
47.36
49.36
49.03
45.20
48.18
47.32
45.08
(0.02%)
(0.54%)
—
6.22
EPS growth%
1.80
0.40
2.01
4.89
2.92
2.85
0.40
0.40
1.62
4.32
11.13
1.62
1.90
61
57.19
Bookvalue per sh$
48.56
53.33
50.76
54.44
52.14
58.97
65.63
67.67
76.18
85.07
32.84
10.29%
5.77%
—
16.97
FCF per share$
51.99
57.65
53.88
52.53
48.88
44.51
47.48
50.64
50.05
47.35
46.64
(0.63%)
(0.69%)
—
15.01
Dividend per sh$
74.96
88.58
103.01
105.19
124.77
141.76
166.32
185.36
185.06
178.09
31.64
7.38%
8.80%
—
10.76
Div yield (avg)%
8.26
8.22
6.32
3.76
5.34
5.80
2.89
3.39
0.98
1.90
18.24
2.89
4.55
37
5.64
Payout ratio%
31.27
29.25
27.21
27.08
27.24
26.58
29.28
29.97
32.29
33.51
2.68
29.97
29.27
19
34.31
Shares (diluted)M
30.48
30.22
28.13
30.77
30.04
27.79
29.88
32.46
34.19
35.16
34.65
3.20%
1.13%
75
22.39
Buyback yield%
26.10
27.50
25.05
22.75
25.11
27.19
26.23
23.98
22.92
23.64
7.20
23.98
25.08
39
0.398
D/E ratiox
1.371
1.548
1.701
1.530
1.705
1.870
1.965
2.090
2.301
2.456
0.149
2.090
1.788
56
2.173
Enterprise value$B
0.248
0.255
0.289
0.326
0.332
0.304
0.347
0.327
0.329
0.343
1.205
0.68%
3.73%
95
1.638
LT debt$B
1.116
1.082
1.052
1.134
1.065
1.181
1.209
1.148
1.058
1.005
0.672
(1.16%)
(1.51%)
17
Revenue
$2.438B
2.56%
1.00×
Cost of revenue
$1.646B
2.59%
1.00×
Operating expenses
$295.6M
2.86%
1.03×
Goodwill & intangibles
16.59%
Spread over hurdle
11.23%