9.711
Revenue$B
7.339
7.712
8.144
8.703
9.210
9.788
10.22
11.13
12.15
12.79
10.69
6.80%
6.31%
76
28.94
Revenue growth%
5.18
4.89
3.82
3.05
3.84
3.00
2.82
0.43
0.40
0.40
22.81
0.43
3.02
9
19.34
Gross margin%
20.54
18.15
18.72
17.16
17.08
17.98
16.49
15.36
18.34
16.64
5.15
16.64
17.57
49
11.56
Operating margin%
19.29
16.95
17.45
18.07
18.98
19.20
16.58
14.02
13.09
15.54
19.44
15.54
17.20
10
18.05
Net margin%
0.40
0.60
0.40
1.29
0.40
0.40
2.54
2.62
3.86
3.06
26.09
2.62
0.95
84
30.33
P/E ratio (avg)x
52.63
53.79
60.00
63.15
72.62
83.28
92.36
101.7
108.7
117.2
31.84
101.7
77.95
18
29.91
EV/EBITx
40.85
44.02
48.77
50.10
52.34
54.39
64.40
75.00
79.37
81.84
14.78
75.00
53.36
74
15.73
FCF yield (avg)%
26.62
27.28
29.43
32.06
34.38
37.03
39.37
39.56
37.97
38.81
23.79
38.81
35.70
61
23.80
FCF margin%
4.23
3.63
1.72
0.40
0.40
0.61
2.70
0.40
1.26
4.05
7.05
1.26
1.49
76
1.203
FCF / Net incomex
1.353
1.300
1.198
1.189
1.243
1.353
1.359
1.371
1.378
1.474
1.071
1.371
1.353
27
18.39
ROIC%
23.79
22.15
24.14
23.63
20.81
19.86
17.06
19.32
17.59
18.31
17.63
18.31
20.34
6
17.39
Return on equity%
19.06
17.17
18.95
17.64
19.18
19.24
21.34
23.47
23.39
23.98
15.66
23.39
19.21
51
6.21
Return on assets%
5.90
5.55
3.10
0.86
0.40
0.40
1.09
1.59
0.40
1.88
17.36
1.09
1.34
22
2.64
EPS$
7.29
7.44
7.50
8.68
10.27
10.56
12.03
13.23
15.72
16.96
2.78
10.55%
9.82%
—
7.62
EPS growth%
13.93
13.59
13.77
14.78
15.15
14.85
17.38
14.87
12.96
10.35
20.13
14.85
14.35
11
6.91
Bookvalue per sh$
13.81
14.91
16.60
17.24
19.46
22.40
21.59
22.41
23.61
26.18
3.73
6.11%
6.96%
—
9.22
FCF per share$
6.26
6.68
6.10
6.60
6.51
7.23
7.16
6.89
6.31
5.82
3.07
(2.19%)
(0.59%)
—
10.08
Dividend per sh$
9.82
11.17
11.00
10.25
10.10
11.06
10.55
10.19
10.47
9.85
2.27
(0.50%)
1.27%
—
3.48
Div yield (avg)%
29.70
30.82
30.52
28.92
30.67
33.30
30.71
30.60
31.82
33.62
2.26
31.82
30.69
12
15.88
Payout ratio%
13.30
13.12
12.04
12.43
10.45
11.13
9.80
9.70
11.87
12.02
2.69
11.13
11.95
41
443.6
Shares (diluted)M
570.0
558.2
593.9
618.5
664.9
698.7
804.7
779.4
907.8
874.7
441.2
5.64%
4.18%
10
18.43
Buyback yield%
7.49
6.88
7.97
7.20
7.91
7.14
8.12
8.73
10.81
11.54
2.40
8.73
7.94
51
0.662
D/E ratiox
1.113
1.203
1.164
1.102
1.088
1.031
1.000
1.120
1.254
1.206
1.383
1.120
1.116
75
2.730
Enterprise value$B
1.834
1.920
2.072
1.911
1.764
1.754
1.717
1.869
1.846
1.920
3.997
1.71%
(0.72%)
61
4.118
LT debt$B
14.52
15.28
13.70
13.27
14.49
13.37
12.14
12.78
11.62
12.57
4.341
(2.81%)
(0.28%)
33
Revenue
$12.79B
6.31%
1.00×
Cost of revenue
$8.484B
6.54%
1.02×
Operating expenses
$1.906B
6.38%
1.01×
Goodwill & intangibles
13.76%
Spread over hurdle
(0.54%)