1.685
Revenue$B
1.404
1.491
1.592
1.700
1.813
1.908
2.072
2.221
2.383
2.557
1.874
7.11%
6.63%
47
7.94
Revenue growth%
31.34
30.17
27.83
29.87
32.75
32.16
29.55
32.14
29.34
28.52
17.48
29.55
30.02
93
6.09
Gross margin%
20.50
18.43
19.10
17.46
19.11
16.74
14.35
13.29
12.65
14.86
6.64
14.35
17.10
75
24.73
Operating margin%
26.41
28.94
28.49
27.12
26.84
26.29
25.59
26.04
24.59
23.11
13.50
25.59
26.35
54
29.46
Net margin%
26.58
27.70
26.55
26.00
26.50
23.78
22.16
19.41
17.92
18.45
4.83
19.41
24.89
40
16.95
P/E ratio (avg)x
21.66
25.41
26.52
27.55
27.45
29.81
35.62
35.80
43.03
46.56
27.55
35.80
28.68
80
13.83
EV/EBITx
25.50
23.30
24.58
24.51
26.91
24.00
21.59
21.32
22.55
21.83
30.79
21.83
23.65
21
13.96
FCF yield (avg)%
6.91
6.56
8.51
11.40
8.67
5.72
8.13
5.14
4.48
2.24
29.26
5.14
6.74
89
3.25
FCF margin%
26.32
26.71
28.25
25.94
27.95
28.66
29.81
29.15
29.90
31.57
9.86
29.81
28.45
85
0.749
FCF / Net incomex
2.777
2.752
3.177
3.722
3.922
4.402
4.377
4.748
4.709
5.543
1.616
4.709
4.150
13
23.44
ROIC%
30.74
31.13
29.20
30.78
33.49
34.22
31.69
30.04
29.77
28.32
6.40
30.04
30.76
50
9.43
Return on equity%
0.40
1.12
3.36
2.50
0.40
1.74
4.57
5.08
4.29
4.39
20.47
4.39
2.93
15
9.00
Return on assets%
34.70
36.77
34.42
33.56
32.31
34.01
32.79
31.66
32.01
32.96
26.21
32.79
33.26
71
4.59
EPS$
12.93
13.87
13.79
13.28
13.00
14.19
15.55
17.40
19.17
20.65
4.72
9.70%
5.28%
—
22.09
EPS growth%
25.15
25.60
25.68
25.96
25.80
25.83
23.25
25.04
24.82
23.34
24.85
24.82
25.37
70
6.00
Bookvalue per sh$
8.35
9.38
10.13
10.99
10.29
11.09
10.79
11.54
11.26
10.35
3.47
0.12%
3.14%
—
6.15
FCF per share$
9.21
10.52
12.44
14.79
16.91
18.04
18.39
18.24
20.13
22.53
4.93
5.91%
10.59%
—
4.75
Dividend per sh$
9.76
10.00
10.76
10.63
11.11
10.65
11.85
11.15
12.82
13.85
4.25
4.51%
3.14%
—
21.63
Div yield (avg)%
19.82
18.36
20.86
20.87
18.16
20.91
18.28
18.58
20.40
18.85
8.54
18.85
19.33
31
23.13
Payout ratio%
6.80
4.21
1.42
4.12
2.40
2.77
2.70
4.56
5.16
4.75
15.54
4.56
4.16
63
152.8
Shares (diluted)M
132.8
124.8
116.7
110.6
118.1
122.0
114.4
101.2
100.7
93.99
157.8
(4.46%)
(4.30%)
7
4.55
Buyback yield%
10.38
7.59
10.47
11.89
9.16
11.72
12.22
12.67
12.98
15.33
27.67
12.67
11.80
49
0.275
D/E ratiox
0.233
0.238
0.244
0.280
0.293
0.292
0.313
0.378
0.369
0.368
1.678
0.368
0.292
72
1.253
Enterprise value$B
2.833
3.034
3.184
3.251
3.451
3.406
3.929
4.354
4.820
4.838
2.307
6.99%
5.50%
22
1.437
LT debt$B
1.197
1.036
0.983
0.898
0.827
0.803
0.861
0.934
0.821
0.870
0.608
1.03%
(2.94%)
68
Revenue
$2.557B
6.63%
1.00×
Cost of revenue
$1.503B
6.85%
1.02×
Operating expenses
$573.9M
5.99%
0.94×
Goodwill & intangibles
15.94%
Spread over hurdle
(0.84%)