4.681
Revenue$B
6.153
6.328
6.418
6.470
6.608
6.723
6.801
6.794
7.038
7.142
5.003
1.57%
1.74%
11
17.42
Revenue growth%
9.41
10.10
7.34
5.56
6.25
6.98
7.67
10.58
11.45
8.67
11.36
8.67
8.17
92
24.88
Gross margin%
14.17
11.25
8.75
5.86
6.76
8.02
8.12
11.07
11.60
10.50
20.39
10.50
9.62
84
8.45
Operating margin%
17.93
16.71
14.50
17.39
15.43
16.29
14.62
14.37
16.92
18.04
22.15
16.29
16.50
67
4.61
Net margin%
4.48
2.89
0.92
0.40
1.81
0.50
1.63
2.33
2.75
5.49
12.82
2.33
2.07
79
14.81
P/E ratio (avg)x
14.13
12.65
12.87
13.20
13.91
12.21
11.90
10.43
9.492
9.037
11.98
10.43
12.43
59
33.35
EV/EBITx
36.19
37.86
34.15
30.68
33.07
36.22
37.12
36.98
34.09
33.75
25.41
36.22
35.17
50
27.14
FCF yield (avg)%
8.69
9.02
6.55
8.21
9.23
7.71
4.73
5.43
6.52
9.05
15.72
6.52
7.96
91
5.76
FCF margin%
22.92
21.10
23.34
24.43
21.50
20.34
17.79
17.39
16.01
18.18
28.58
17.79
20.72
22
1.653
FCF / Net incomex
2.122
2.090
1.967
1.853
1.883
1.911
1.928
2.014
1.963
1.872
0.810
1.928
1.946
15
22.41
ROIC%
27.68
27.88
28.03
25.90
27.67
25.91
26.75
24.54
21.81
24.00
5.81
24.54
26.33
45
27.57
Return on equity%
7.09
6.60
7.15
5.16
7.52
5.88
3.43
0.59
2.17
3.69
6.57
3.43
5.52
91
9.67
Return on assets%
22.57
21.56
23.66
20.79
20.43
22.95
20.06
17.61
16.37
15.02
27.36
17.61
20.61
16
0.84
EPS$
0.92
0.88
0.85
0.84
0.77
0.75
0.78
0.79
0.89
0.88
0.86
2.61%
(1.06%)
—
4.87
EPS growth%
29.13
28.47
27.36
28.32
31.10
32.50
30.68
31.92
33.29
35.44
13.48
32.50
30.89
91
0.68
Bookvalue per sh$
0.89
0.84
0.82
0.87
0.94
0.92
0.92
0.91
0.82
0.72
1.16
(5.20%)
(1.16%)
—
1.69
FCF per share$
0.44
0.46
0.47
0.52
0.55
0.59
0.58
0.60
0.68
0.66
0.29
3.94%
4.65%
—
1.20
Dividend per sh$
1.77
1.81
1.97
2.29
2.22
2.49
2.85
3.06
2.92
3.23
1.45
7.79%
5.81%
—
18.64
Div yield (avg)%
28.34
25.63
22.82
20.19
22.86
23.08
23.09
21.30
20.26
20.62
29.46
21.30
22.84
21
23.49
Payout ratio%
15.80
17.87
15.97
13.77
14.55
13.26
10.62
10.57
12.93
13.12
19.86
12.93
13.52
78
1.178
Shares (diluted)B
1.668
1.634
1.642
1.771
1.882
1.905
1.874
1.980
2.312
2.715
1.186
7.60%
5.82%
68
16.11
Buyback yield%
6.20
8.70
7.85
5.60
3.05
1.93
0.40
0.77
0.40
0.40
13.04
0.40
2.49
45
1.565
D/E ratiox
1.163
1.246
1.347
1.473
1.561
1.727
1.781
1.890
2.020
2.209
1.038
1.890
1.644
53
2.287
Enterprise value$B
0.377
0.321
0.337
0.325
0.284
0.289
0.313
0.294
0.277
0.282
7.343
(0.14%)
(2.71%)
37
2.341
LT debt$B
5.721
6.254
6.113
5.482
5.125
5.163
4.922
5.311
5.467
4.936
1.987
(0.75%)
(1.31%)
22
Revenue
$7.142B
1.74%
1.00×
Cost of revenue
$3.599B
1.38%
0.97×
Operating expenses
$1.197B
2.09%
1.03×
Goodwill & intangibles
16.44%