0.345
Revenue$B
4.866
4.989
5.063
5.285
5.457
5.604
5.754
5.801
5.962
6.006
0.375
1.94%
2.33%
28
29.36
Revenue growth%
9.07
7.36
9.06
8.55
9.56
7.21
9.59
8.77
9.69
10.33
16.81
9.59
9.07
41
20.86
Gross margin%
14.94
15.44
15.72
14.15
13.28
13.66
16.09
13.19
13.87
15.48
29.20
13.87
14.54
8
6.72
Operating margin%
13.74
12.71
11.32
14.17
14.89
12.86
14.48
15.33
17.74
19.70
3.75
15.33
14.33
81
2.39
Net margin%
6.82
8.23
7.37
7.49
9.18
7.25
8.88
9.81
11.62
12.27
3.49
9.81
8.55
80
27.09
P/E ratio (avg)x
21.92
22.43
22.11
24.19
29.11
32.02
34.78
41.29
42.01
47.09
19.54
41.29
30.56
55
19.96
EV/EBITx
38.61
41.37
41.36
45.13
49.31
48.15
46.08
49.63
48.79
54.43
8.045
48.79
47.12
57
29.82
FCF yield (avg)%
25.29
26.30
28.18
29.50
31.81
29.12
30.67
29.09
30.64
29.76
5.92
29.76
29.31
72
27.30
FCF margin%
29.50
30.42
32.54
31.64
31.30
31.13
31.09
29.79
32.61
30.67
21.66
31.09
31.11
76
1.694
FCF / Net incomex
1.747
1.924
2.030
1.992
2.072
2.143
2.189
2.141
2.538
2.661
1.186
2.189
2.107
28
8.36
ROIC%
33.64
32.09
34.88
32.41
31.92
30.29
31.00
30.71
30.44
31.77
19.76
30.71
31.85
81
11.77
Return on equity%
19.23
17.29
17.33
17.94
17.14
14.82
17.82
18.08
16.76
14.16
2.98
16.76
17.31
74
21.70
Return on assets%
14.68
17.03
14.98
15.80
13.84
15.41
12.56
14.74
11.88
13.95
29.20
13.95
14.71
58
2.94
EPS$
3.06
2.95
3.00
3.12
3.00
2.68
2.70
2.54
2.59
2.90
3.04
(0.68%)
(0.88%)
—
24.94
EPS growth%
5.19
6.73
7.39
9.19
10.69
9.98
9.30
11.96
9.84
8.29
6.34
9.84
9.24
27
2.47
Bookvalue per sh$
2.10
2.28
2.70
2.83
3.08
3.60
4.15
4.03
3.96
4.04
1.40
5.54%
8.41%
—
1.96
FCF per share$
0.72
0.83
0.88
0.96
1.05
1.14
1.20
1.36
1.33
1.39
3.49
5.72%
7.09%
—
4.45
Dividend per sh$
1.59
1.55
1.77
1.85
2.21
2.39
2.58
3.03
3.42
3.59
0.95
10.20%
8.94%
—
23.10
Div yield (avg)%
20.21
21.60
22.85
25.43
27.98
30.41
29.89
27.28
29.82
28.07
7.36
29.82
27.63
17
24.50
Payout ratio%
11.69
10.67
8.28
6.91
6.08
7.69
7.62
8.43
10.92
10.06
3.46
8.43
8.35
8
540.8
Shares (diluted)M
487.7
503.6
529.8
545.9
593.5
646.0
622.4
604.4
618.0
648.0
541.6
1.77%
3.31%
20
15.36
Buyback yield%
12.80
12.29
13.91
16.82
18.19
15.25
13.84
13.72
15.79
17.39
27.55
15.25
14.58
24
0.982
D/E ratiox
1.134
1.329
1.416
1.703
1.699
1.688
1.836
2.016
2.203
2.530
0.442
2.016
1.701
63
4.050
Enterprise value$B
4.623
4.246
4.354
4.367
4.316
4.276
4.151
4.473
4.932
4.928
0.288
2.69%
0.90%
6
2.034
LT debt$B
1.892
1.864
1.836
1.823
1.780
2.084
2.331
2.282
2.672
3.090
2.089
11.67%
5.31%
41
Revenue
$6.006B
2.33%
1.00×
Cost of revenue
$3.284B
2.67%
1.03×
Operating expenses
$1.195B
1.45%
0.92×
Goodwill & intangibles
13.00%
Spread over hurdle
11.51%