2.612
Revenue$B
1.864
1.964
2.069
2.141
2.165
2.248
2.362
2.405
2.444
2.463
2.808
2.61%
3.01%
34
17.98
Revenue growth%
6.54
6.09
3.15
6.10
3.83
6.74
4.65
1.77
0.40
0.40
24.85
1.77
4.24
92
4.17
Gross margin%
11.58
8.83
6.25
8.22
6.50
8.32
10.68
12.49
10.80
13.32
29.80
10.80
9.75
20
22.41
Operating margin%
27.51
25.24
23.55
24.27
23.71
25.62
27.23
27.57
26.38
27.04
6.05
27.04
26.00
57
5.21
Net margin%
31.06
30.85
32.65
31.27
30.43
30.58
28.08
29.27
29.72
31.29
10.82
29.72
30.72
67
12.36
P/E ratio (avg)x
11.63
10.29
9.538
9.619
8.710
9.119
9.115
8.517
8.012
7.342
30.50
8.517
9.117
89
11.24
EV/EBITx
12.44
11.09
10.89
10.54
9.980
10.90
11.44
10.18
10.03
9.514
21.53
10.18
10.72
88
6.53
FCF yield (avg)%
26.89
25.98
28.38
29.62
28.18
26.09
28.59
31.47
29.12
30.37
29.13
29.12
28.49
71
4.54
FCF margin%
6.77
8.76
9.25
8.24
7.14
9.67
11.40
13.34
11.17
13.60
26.98
11.40
9.46
7
0.746
FCF / Net incomex
1.499
1.336
1.455
1.579
1.457
1.550
1.483
1.425
1.268
1.143
0.485
1.425
1.456
37
3.12
ROIC%
16.24
18.18
15.47
15.01
12.60
15.59
18.02
18.42
18.93
16.57
26.51
18.02
16.40
80
8.27
Return on equity%
20.73
18.14
19.97
21.26
21.31
22.75
21.47
22.05
21.13
23.50
12.64
22.05
21.29
63
17.58
Return on assets%
3.25
5.56
4.36
5.48
4.58
5.63
3.70
6.51
5.04
3.77
5.70
5.04
4.81
89
1.00
EPS$
3.65
3.63
3.60
3.59
3.89
4.21
4.27
3.99
4.11
3.89
1.05
(0.04%)
0.62%
—
29.52
EPS growth%
31.97
30.26
28.52
31.20
28.67
27.85
26.89
25.12
24.78
22.83
13.34
25.12
28.19
62
4.75
Bookvalue per sh$
3.39
3.58
3.73
3.82
4.20
4.24
4.18
4.94
5.10
5.33
2.54
4.88%
5.67%
—
1.17
FCF per share$
1.40
1.54
1.49
1.42
1.52
1.62
1.78
1.90
1.77
1.70
2.38
2.21%
2.76%
—
2.19
Dividend per sh$
3.52
3.20
3.34
3.49
3.40
3.55
3.44
3.38
3.06
3.15
3.82
(1.52%)
(0.65%)
—
20.37
Div yield (avg)%
9.57
8.85
7.87
8.40
7.16
4.67
5.81
4.89
4.89
2.54
21.15
4.89
6.49
28
10.96
Payout ratio%
16.00
16.47
18.86
21.39
19.57
16.68
17.52
16.30
14.76
17.64
16.63
16.68
17.10
8
508.6
Shares (diluted)M
596.2
550.6
627.8
650.0
677.9
695.7
704.4
636.9
724.9
673.7
496.4
(0.12%)
1.82%
62
20.30
Buyback yield%
27.46
27.91
25.46
23.33
25.81
24.69
23.15
25.06
23.43
21.76
26.54
23.43
24.87
60
0.729
D/E ratiox
1.614
1.856
2.168
2.230
2.316
2.608
3.136
3.424
3.519
3.866
0.644
3.424
2.462
73
1.886
Enterprise value$B
3.528
3.545
3.875
4.004
4.396
5.019
5.216
5.894
5.880
6.996
2.708
9.74%
7.94%
56
2.485
LT debt$B
3.613
3.846
4.297
4.988
5.860
5.986
6.316
6.830
7.058
7.929
1.531
6.23%
8.08%
17
Revenue
$2.463B
3.01%
1.00×
Cost of revenue
$1.385B
2.89%
0.99×
Operating expenses
$622.5M
3.34%
1.03×
Goodwill & intangibles
16.05%
Spread over hurdle
(1.26%)