4.112
Revenue$B
3.364
3.420
3.452
3.572
3.654
3.764
3.780
3.884
4.013
4.162
4.406
2.64%
2.51%
50
26.62
Revenue growth%
28.25
27.37
24.84
25.23
23.90
23.25
21.36
23.11
22.51
21.73
19.71
22.51
23.58
24
10.12
Gross margin%
23.74
24.15
22.86
24.01
25.32
22.94
24.98
27.69
27.57
25.25
18.64
25.25
24.57
70
8.68
Operating margin%
28.40
28.48
25.49
28.40
28.22
30.31
28.35
31.21
30.06
29.10
19.63
30.06
28.44
77
12.73
Net margin%
24.45
22.66
23.25
22.74
20.48
21.10
22.12
20.39
21.77
21.50
26.01
21.50
21.95
70
30.43
P/E ratio (avg)x
52.87
62.08
73.43
82.98
91.39
93.70
104.4
115.5
136.0
163.2
22.86
115.5
92.55
89
22.10
EV/EBITx
28.92
29.58
27.92
30.11
31.33
27.30
25.24
27.29
28.14
27.78
19.98
27.30
28.03
27
8.50
FCF yield (avg)%
25.24
24.40
26.18
24.98
23.35
24.74
26.48
27.67
25.96
28.11
9.71
26.48
25.60
89
17.00
FCF margin%
21.41
21.16
20.69
20.76
18.21
19.66
20.48
21.11
21.80
20.56
23.39
20.56
20.73
76
0.158
FCF / Net incomex
0.659
0.670
0.783
0.761
0.788
0.882
1.027
1.192
1.381
1.385
0.358
1.192
0.835
92
9.23
ROIC%
20.17
17.63
15.58
14.18
16.14
14.32
15.65
14.88
16.15
19.01
21.26
15.65
15.89
7
20.50
Return on equity%
8.37
8.85
9.61
7.60
9.92
10.38
12.44
10.53
12.82
13.54
27.54
12.44
10.15
46
29.57
Return on assets%
1.60
1.15
4.03
5.52
6.93
4.35
2.33
2.02
0.40
2.19
18.31
2.19
2.26
62
7.96
EPS$
3.92
3.57
3.68
3.39
3.57
3.30
3.26
2.79
2.82
2.95
8.77
(3.76%)
(4.37%)
—
27.52
EPS growth%
21.53
19.72
18.12
20.38
22.75
20.63
20.67
20.11
22.13
22.51
28.25
20.67
20.65
69
9.94
Bookvalue per sh$
22.35
24.61
25.08
27.73
28.16
31.29
34.37
40.37
43.67
47.05
7.85
10.81%
8.22%
—
5.82
FCF per share$
11.83
11.85
12.05
13.92
13.23
12.86
14.89
17.41
17.11
18.49
5.94
6.92%
5.30%
—
12.86
Dividend per sh$
13.30
13.60
13.18
12.61
12.36
11.56
9.97
9.29
8.27
7.81
5.67
(8.77%)
(5.54%)
—
26.75
Div yield (avg)%
12.24
12.20
14.68
11.69
10.37
8.20
6.94
9.29
10.95
13.57
20.60
9.29
11.32
34
21.35
Payout ratio%
23.37
21.21
22.91
21.91
22.11
21.06
19.67
18.12
16.24
16.13
16.40
18.12
21.14
42
196.8
Shares (diluted)M
166.6
181.9
172.2
163.5
176.6
179.5
177.4
158.7
167.9
178.9
196.6
0.27%
1.07%
62
27.65
Buyback yield%
23.25
25.58
27.68
25.72
23.32
23.64
24.60
23.15
22.82
24.24
23.41
23.64
23.94
12
0.613
D/E ratiox
0.978
0.972
1.101
1.080
0.978
1.036
1.114
1.165
1.245
1.334
1.511
1.165
1.091
47
0.511
Enterprise value$B
4.755
5.110
5.282
5.069
5.327
5.439
5.671
6.199
6.534
6.927
1.683
5.40%
4.34%
56
3.214
LT debt$B
0.748
0.767
0.771
0.860
0.889
0.822
0.833
0.877
0.833
0.898
1.859
0.22%
1.08%
43
Revenue
$4.162B
2.51%
1.00×
Cost of revenue
$1.980B
2.73%
1.02×
Operating expenses
$852.4M
2.20%
0.97×
Goodwill & intangibles
17.73%
Spread over hurdle
17.09%