2.027
Revenue$B
4.266
4.358
4.564
4.646
4.879
4.989
5.262
5.354
5.589
5.812
2.151
3.56%
3.58%
19
15.31
Revenue growth%
22.05
19.36
20.61
17.63
17.61
19.27
19.69
18.73
15.96
18.47
29.69
18.73
19.00
58
24.29
Gross margin%
13.72
12.31
12.49
10.25
9.63
10.48
11.12
8.26
11.06
12.13
3.36
11.06
11.09
28
3.03
Operating margin%
7.58
6.76
4.24
5.35
3.93
3.20
2.57
4.88
3.40
3.11
3.96
3.20
4.09
57
28.20
Net margin%
17.27
18.41
18.60
20.45
19.10
18.37
16.33
17.72
19.62
17.23
19.85
17.72
18.39
12
14.05
P/E ratio (avg)x
14.77
14.32
13.82
15.85
15.01
14.52
16.74
17.19
18.71
20.18
25.99
17.19
15.43
36
26.10
EV/EBITx
5.130
4.889
5.186
5.638
5.075
5.656
5.751
6.396
7.085
7.665
10.94
6.396
5.647
37
29.70
FCF yield (avg)%
28.31
28.76
28.88
28.81
30.09
29.13
28.98
28.08
30.28
28.74
5.68
28.98
28.84
30
6.72
FCF margin%
10.69
10.25
9.44
7.98
7.47
6.21
5.02
7.52
10.03
7.35
29.46
7.35
7.75
49
1.184
FCF / Net incomex
0.797
0.708
0.614
0.538
0.572
0.597
0.522
0.540
0.545
0.492
1.476
0.540
0.558
47
11.74
ROIC%
23.97
23.31
22.93
23.02
22.04
19.92
18.61
18.39
20.55
19.62
15.58
19.62
21.30
66
9.08
Return on equity%
25.85
25.20
28.11
28.10
26.28
26.75
26.04
24.67
24.07
25.94
25.21
25.94
25.99
23
19.80
Return on assets%
22.60
21.82
19.83
22.53
19.81
20.75
18.93
20.90
23.03
20.64
15.80
20.75
20.82
40
14.70
EPS$
25.16
24.71
26.90
29.19
27.76
24.65
27.14
24.69
26.02
28.63
16.05
0.62%
2.33%
—
2.13
EPS growth%
24.05
26.96
29.52
28.21
30.95
30.17
29.20
29.95
30.20
30.77
15.86
30.17
29.73
87
18.22
Bookvalue per sh$
15.25
15.73
17.87
18.52
19.48
18.82
21.48
20.40
23.85
24.73
7.04
4.89%
4.87%
—
8.20
FCF per share$
16.55
16.02
17.25
15.61
14.28
12.72
12.88
13.50
13.31
13.16
17.53
(1.62%)
(2.37%)
—
23.42
Dividend per sh$
12.06
12.84
11.34
11.82
11.62
11.65
10.57
11.31
11.58
11.00
25.45
(1.09%)
(1.72%)
—
13.24
Div yield (avg)%
6.31
4.48
1.79
3.20
3.09
4.80
6.06
7.57
7.50
5.96
15.02
6.06
5.38
89
10.30
Payout ratio%
7.80
10.50
8.80
10.57
9.86
9.51
8.75
10.99
9.54
11.78
8.64
9.54
9.70
13
81.71
Shares (diluted)M
84.24
80.19
74.46
77.15
76.65
76.70
75.30
73.17
66.84
66.24
83.71
(2.88%)
(1.86%)
18
24.64
Buyback yield%
6.38
5.81
8.00
8.68
7.17
7.62
7.35
10.05
9.52
9.30
7.37
9.30
7.81
92
1.468
D/E ratiox
1.841
1.914
2.218
2.517
2.870
3.286
3.876
4.630
5.359
5.171
0.147
4.630
3.078
35
1.982
Enterprise value$B
7.026
7.226
7.089
7.087
6.896
7.840
7.581
8.005
7.551
8.763
5.410
4.91%
2.07%
11
3.400
LT debt$B
0.710
0.773
0.791
0.726
0.711
0.633
0.657
0.573
0.500
0.438
4.240
(9.24%)
(5.67%)
64
Revenue
$5.812B
3.58%
1.00×
Cost of revenue
$3.389B
3.55%
1.00×
Operating expenses
$1.400B
3.61%
1.00×
Goodwill & intangibles
15.54%
Spread over hurdle
28.28%