6.887
Revenue$B
5.183
5.274
5.468
5.562
5.700
5.690
5.901
5.976
6.221
6.271
7.517
1.93%
1.87%
45
28.82
Revenue growth%
28.97
31.26
30.77
29.54
28.38
28.02
28.70
30.44
31.13
29.80
19.89
29.80
29.67
27
20.92
Gross margin%
0.40
0.40
0.40
0.40
0.40
3.34
4.46
4.10
5.48
7.85
9.37
4.46
1.87
47
23.74
Operating margin%
13.52
14.77
13.93
15.27
14.53
14.37
14.40
13.31
11.00
12.09
13.25
13.31
14.15
61
26.28
Net margin%
19.74
19.44
21.78
22.78
20.83
19.08
18.01
16.52
17.58
15.64
10.04
17.58
19.26
60
21.34
P/E ratio (avg)x
32.57
32.63
30.41
29.94
33.46
35.72
34.80
36.41
36.31
36.95
30.50
36.31
34.13
66
21.70
EV/EBITx
33.64
33.78
38.40
37.99
37.23
38.91
41.34
40.55
43.22
42.49
19.47
41.34
38.65
73
15.73
FCF yield (avg)%
14.39
12.47
10.55
8.03
5.12
5.91
4.36
3.06
1.56
3.78
22.79
3.78
5.52
44
21.51
FCF margin%
22.01
20.02
23.00
24.42
25.35
28.18
29.65
31.89
32.74
31.55
10.54
31.55
26.76
45
0.948
FCF / Net incomex
2.528
2.612
2.926
3.282
3.307
3.305
3.816
4.098
4.627
5.103
0.998
4.098
3.306
47
14.71
ROIC%
5.14
7.39
4.88
3.23
3.47
3.86
3.36
3.83
3.47
0.70
13.73
3.47
3.65
52
23.38
Return on equity%
25.52
24.94
22.69
21.56
19.66
18.55
16.71
19.58
17.50
18.75
27.11
18.55
19.62
69
4.98
Return on assets%
24.35
23.43
23.57
24.64
27.20
28.93
29.54
30.30
30.69
32.21
12.81
30.30
28.07
44
12.01
EPS$
9.69
10.56
10.00
11.15
11.58
12.90
14.44
16.01
17.34
17.27
12.73
8.33%
5.67%
—
6.14
EPS growth%
15.99
13.93
16.42
18.46
16.54
18.33
19.67
18.10
20.41
22.88
12.25
19.67
18.21
25
15.63
Bookvalue per sh$
9.81
10.60
10.26
11.99
12.92
12.63
13.72
15.67
15.92
15.61
9.83
3.86%
4.70%
—
15.81
FCF per share$
17.70
16.92
17.71
19.01
19.49
22.37
22.49
23.64
24.08
27.47
4.82
7.10%
5.76%
—
6.41
Dividend per sh$
21.43
20.79
23.21
26.03
26.08
30.13
30.87
33.42
34.00
32.40
3.12
4.44%
4.40%
—
12.71
Div yield (avg)%
9.68
11.29
13.32
15.51
13.85
12.81
10.72
9.72
8.05
7.69
20.19
9.72
11.00
51
8.55
Payout ratio%
10.68
13.46
15.46
16.35
14.94
16.00
14.27
13.92
13.68
16.04
3.28
14.27
14.61
29
234.9
Shares (diluted)M
198.3
176.9
196.5
176.0
192.9
216.8
206.8
229.3
207.5
219.7
237.5
2.64%
(0.09%)
40
8.27
Buyback yield%
6.59
4.58
6.69
4.01
3.64
4.49
6.25
3.96
4.43
3.40
5.66
4.43
4.46
74
0.504
D/E ratiox
0.511
0.567
0.567
0.566
0.612
0.634
0.622
0.685
0.695
0.798
0.233
0.685
0.617
78
2.525
Enterprise value$B
8.883
9.528
9.527
10.01
10.01
10.31
11.51
11.24
12.25
12.58
5.390
4.67%
4.19%
26
2.373
LT debt$B
1.631
1.804
1.798
1.745
1.848
2.043
2.166
2.058
2.320
2.158
6.696
3.15%
3.54%
29
Revenue
$6.271B
1.87%
1.00×
Cost of revenue
$4.390B
1.87%
1.00×
Operating expenses
$1.069B
1.43%
0.96×
Spread over hurdle
22.76%