8.241
Revenue$B
10.20
10.83
11.23
11.53
12.15
12.90
13.17
13.42
14.10
14.55
9.180
3.68%
4.19%
58
28.97
Revenue growth%
25.73
26.19
29.05
29.40
27.21
27.50
25.49
24.98
25.88
26.56
7.34
25.88
26.37
15
21.31
Gross margin%
19.84
21.90
20.95
19.73
21.59
23.24
22.38
20.58
21.54
18.79
19.77
21.54
21.24
57
21.99
Operating margin%
33.95
31.72
31.69
32.20
31.39
30.97
30.22
29.63
28.37
28.97
15.28
29.63
31.18
61
21.41
Net margin%
10.79
9.56
10.64
11.79
12.53
13.81
12.85
14.38
14.94
13.53
10.51
13.81
12.69
34
32.34
P/E ratio (avg)x
19.00
18.61
18.60
18.86
21.76
24.01
26.84
28.96
32.20
38.47
18.73
28.96
22.89
48
25.02
EV/EBITx
27.27
25.92
28.05
31.65
35.13
33.09
36.78
37.31
38.30
37.15
31.08
37.15
34.11
43
15.64
FCF yield (avg)%
2.35
1.62
0.40
0.40
0.40
0.40
2.71
4.92
6.19
4.43
14.03
4.43
1.98
62
24.18
FCF margin%
2.27
4.05
2.87
5.46
8.07
8.34
7.16
9.74
8.08
10.70
28.81
8.34
7.62
7
1.166
FCF / Net incomex
0.255
0.287
0.263
0.237
0.257
0.254
0.228
0.244
0.249
0.264
1.231
0.249
0.255
50
22.57
ROIC%
2.06
0.40
1.75
1.33
3.56
5.53
7.48
6.22
8.94
8.29
25.99
7.48
4.55
17
28.11
Return on equity%
14.81
12.19
10.55
13.50
12.84
14.69
14.16
14.46
15.22
15.13
15.33
14.69
14.31
89
9.74
Return on assets%
35.04
35.67
35.75
33.87
35.55
38.20
36.42
35.87
36.17
36.46
7.88
36.42
35.81
60
44.38
EPS$
80.92
82.18
88.57
95.72
106.11
116.38
114.20
126.10
142.25
165.10
46.27
9.25%
8.91%
—
22.16
EPS growth%
6.86
8.87
8.58
6.56
9.07
9.15
9.51
10.66
12.17
11.57
19.22
10.66
9.11
69
69.40
Bookvalue per sh$
67.36
67.44
74.87
71.86
76.66
74.56
73.95
72.77
71.93
65.17
58.15
(3.20%)
(0.72%)
—
17.44
FCF per share$
16.45
16.05
15.24
16.99
18.56
18.77
19.99
18.79
18.74
18.05
41.07
(0.55%)
1.72%
—
17.64
Dividend per sh$
101.16
108.81
122.59
131.86
127.29
145.63
147.28
162.36
181.60
175.81
81.23
6.67%
6.64%
—
20.40
Div yield (avg)%
21.68
20.11
20.00
17.08
19.28
20.06
17.72
15.50
15.72
15.46
27.67
15.72
18.50
83
29.73
Payout ratio%
16.18
16.95
16.56
18.88
19.49
17.45
14.51
13.93
15.79
15.72
8.83
15.72
16.37
79
38.30
Shares (diluted)M
52.18
55.34
53.90
55.83
54.74
52.47
56.92
54.04
53.26
51.41
39.42
(1.25%)
0.67%
12
3.03
Buyback yield%
13.10
15.64
17.81
20.64
19.08
21.51
20.63
18.80
20.69
21.72
2.91
20.69
19.86
34
0.821
D/E ratiox
0.202
0.195
0.200
0.209
0.203
0.185
0.182
0.168
0.174
0.169
0.185
0.174
0.190
39
3.166
Enterprise value$B
4.423
4.922
4.847
4.632
4.132
4.252
4.594
4.507
4.155
4.376
6.021
1.15%
0.26%
64
6.167
LT debt$B
14.68
15.42
17.99
17.85
20.06
22.24
23.55
23.42
26.23
27.62
7.549
6.61%
6.92%
45
Revenue
$14.55B
4.19%
1.00×
Cost of revenue
$10.19B
4.19%
1.00×
Operating expenses
$3.075B
4.59%
1.04×
Goodwill & intangibles
18.53%