2.869
Revenue$B
7.887
8.221
8.765
9.249
9.548
10.16
10.71
11.17
11.52
12.06
2.968
4.79%
4.56%
42
29.58
Revenue growth%
28.97
29.90
32.73
30.95
33.02
30.92
33.43
33.89
31.69
33.28
4.59
33.28
32.21
49
14.45
Gross margin%
6.68
6.99
6.35
6.55
8.93
7.94
6.43
8.72
8.08
8.09
4.32
8.08
7.46
9
11.24
Operating margin%
29.47
30.60
32.65
33.61
32.39
31.14
30.63
31.00
28.46
29.22
5.58
30.63
30.81
17
10.29
Net margin%
19.24
16.78
14.54
15.17
18.09
17.81
18.11
19.10
20.50
20.53
10.11
19.10
18.10
88
18.86
P/E ratio (avg)x
24.64
26.02
26.81
27.27
25.73
25.64
29.31
27.05
30.54
35.24
21.37
29.31
26.93
19
16.64
EV/EBITx
22.16
22.73
19.80
21.04
22.11
20.43
21.49
20.28
17.86
16.87
33.52
20.28
20.74
19
17.40
FCF yield (avg)%
32.19
33.67
31.47
32.43
33.58
33.85
34.64
35.09
33.53
33.76
25.52
33.85
33.62
64
22.56
FCF margin%
17.77
14.90
17.33
14.73
13.74
15.32
13.06
13.94
14.62
11.98
15.92
13.94
14.67
30
0.572
FCF / Net incomex
1.021
1.088
1.074
1.065
1.143
1.138
1.024
0.970
1.068
1.070
0.667
1.068
1.069
40
18.82
ROIC%
23.64
22.98
24.86
25.84
27.95
28.98
27.25
24.37
24.85
25.15
18.06
25.15
25.01
81
23.30
Return on equity%
11.88
11.37
9.33
6.91
9.17
11.46
11.06
12.46
13.28
10.35
26.68
11.46
11.22
52
12.90
Return on assets%
18.69
17.22
17.05
18.00
17.41
15.38
15.21
15.35
17.47
14.96
2.31
15.35
17.14
51
20.60
EPS$
9.52
10.32
9.37
8.02
8.60
7.41
7.93
8.45
8.82
9.57
22.23
2.16%
(0.76%)
—
11.56
EPS growth%
5.40
4.48
6.34
6.52
4.95
5.14
6.07
4.08
5.17
3.46
11.37
5.14
5.15
68
17.28
Bookvalue per sh$
34.27
32.52
36.08
41.80
39.71
43.32
46.04
45.42
51.04
58.96
21.35
8.23%
5.48%
—
26.24
FCF per share$
12.66
13.21
13.39
14.06
14.66
15.63
15.52
16.30
16.06
16.81
12.47
2.76%
3.31%
—
5.23
Dividend per sh$
31.17
35.83
36.70
33.89
35.22
37.98
38.95
40.67
43.55
43.51
16.51
4.32%
3.84%
—
2.87
Div yield (avg)%
28.29
30.36
29.34
31.04
29.26
27.21
25.11
24.97
27.10
25.02
26.82
25.11
27.75
40
19.41
Payout ratio%
9.90
12.60
15.32
17.48
15.73
17.09
14.46
16.21
15.02
16.56
9.63
16.21
15.53
46
102.1
Shares (diluted)M
146.9
156.0
155.5
162.1
158.0
170.4
184.6
182.0
182.4
202.3
97.20
5.07%
3.77%
80
27.41
Buyback yield%
6.15
5.78
8.28
8.60
7.86
6.28
4.36
1.82
0.97
3.78
17.08
3.78
5.96
73
1.738
D/E ratiox
2.048
2.265
2.236
2.140
2.017
1.983
2.179
2.087
1.965
1.956
1.019
1.983
2.067
36
2.344
Enterprise value$B
10.52
12.65
14.90
17.51
18.45
20.20
23.04
23.70
25.76
30.43
2.389
10.53%
12.86%
73
11.04
LT debt$B
7.524
9.023
10.07
10.58
10.80
11.82
12.49
13.09
14.89
15.00
3.818
6.78%
8.54%
91
Revenue
$12.06B
4.56%
1.00×
Cost of revenue
$6.698B
4.34%
0.98×
Operating expenses
$2.418B
5.08%
1.05×
Goodwill & intangibles
13.50%
Spread over hurdle
(2.73%)