4.915
Revenue$B
5.802
6.066
6.172
6.456
6.641
6.898
7.247
7.333
7.538
7.662
5.148
2.90%
3.26%
55
7.46
Revenue growth%
10.72
9.42
11.28
8.34
5.92
4.04
4.52
1.73
0.40
3.33
3.25
3.33
5.22
71
4.12
Gross margin%
25.52
27.68
27.24
29.71
27.21
29.13
27.40
30.08
28.14
26.16
15.69
28.14
27.54
51
3.68
Operating margin%
10.80
8.52
6.73
7.55
6.62
5.51
3.61
4.50
6.02
3.36
15.61
4.50
6.32
92
18.30
Net margin%
15.76
16.87
18.48
16.49
19.31
16.67
18.01
17.85
19.58
20.18
8.01
18.01
17.93
86
35.95
P/E ratio (avg)x
19.38
18.38
20.29
21.16
21.14
22.35
21.72
19.61
17.38
16.46
23.48
19.61
19.95
48
20.02
EV/EBITx
17.28
16.16
15.01
14.10
13.52
14.31
12.60
13.46
13.76
12.97
29.52
13.46
13.93
83
29.60
FCF yield (avg)%
7.89
9.26
8.76
5.80
7.10
6.27
8.17
7.53
4.53
4.95
3.31
6.27
7.32
66
18.78
FCF margin%
10.43
7.74
9.87
12.09
9.68
8.59
7.76
8.78
7.66
9.86
3.18
8.59
9.23
15
1.260
FCF / Net incomex
0.744
0.765
0.788
0.829
0.922
1.008
1.042
1.160
1.273
1.443
1.576
1.160
0.965
42
28.08
ROIC%
14.19
11.85
10.56
9.55
12.03
10.25
10.07
12.38
14.89
12.57
7.80
12.38
11.94
17
12.50
Return on equity%
16.08
14.10
12.18
10.63
11.39
10.63
12.71
14.32
12.91
11.92
8.32
12.71
12.44
52
11.21
Return on assets%
30.94
29.66
27.15
29.03
30.48
32.72
31.11
28.91
29.60
27.44
6.82
29.60
29.63
48
29.90
EPS$
45.85
47.03
50.03
50.70
49.72
51.99
48.68
48.67
46.32
49.24
32.64
(0.20%)
0.86%
—
17.79
EPS growth%
3.70
6.61
8.00
7.29
6.36
6.31
4.84
5.19
6.94
8.30
19.74
6.31
6.49
13
34.29
Bookvalue per sh$
25.44
25.27
22.82
24.46
20.79
18.39
15.63
15.74
13.63
12.31
33.46
(9.95%)
(7.56%)
—
27.78
FCF per share$
14.26
17.03
17.60
17.14
18.51
20.31
22.69
26.32
31.51
34.15
44.44
13.03%
10.43%
—
41.99
Dividend per sh$
38.03
35.86
37.52
35.73
34.71
38.22
43.09
46.74
52.88
51.53
49.15
8.22%
3.42%
—
29.69
Div yield (avg)%
18.82
17.84
18.55
16.48
16.59
17.31
20.26
21.00
19.88
22.36
9.36
20.26
18.69
78
9.15
Payout ratio%
20.41
21.53
19.95
19.27
17.74
20.14
20.25
19.45
18.83
19.19
18.42
19.45
19.70
82
116.5
Shares (diluted)M
144.5
162.1
191.0
224.9
256.6
289.3
283.7
295.7
332.0
357.8
117.4
6.88%
9.20%
25
6.14
Buyback yield%
17.05
19.18
20.50
21.09
18.65
19.85
18.54
17.70
16.68
15.59
23.29
17.70
18.60
38
1.473
D/E ratiox
0.337
0.331
0.373
0.390
0.425
0.489
0.496
0.566
0.601
0.665
0.301
0.566
0.457
68
4.359
Enterprise value$B
7.057
6.770
6.832
7.743
8.439
8.686
9.106
8.986
9.552
9.921
3.622
3.29%
3.08%
55
6.354
LT debt$B
3.524
3.705
4.286
5.082
5.345
5.864
6.501
7.631
8.592
8.912
4.734
10.76%
11.16%
95
Revenue
$7.662B
3.26%
1.00×
Cost of revenue
$5.364B
3.26%
1.00×
Operating expenses
$1.374B
3.28%
1.00×
Cash and investments
15.96%
Spread over hurdle
23.86%