4.832
Revenue$B
4.130
4.323
4.538
4.794
5.072
5.353
5.723
6.161
6.698
7.115
5.394
7.00%
6.38%
14
5.54
Revenue growth%
12.69
11.09
13.40
15.57
13.36
11.61
13.23
13.05
13.89
11.54
26.23
13.05
13.14
21
10.69
Gross margin%
28.00
28.21
29.26
30.51
32.97
35.58
35.11
33.83
31.78
31.42
24.98
33.83
31.60
49
9.62
Operating margin%
27.17
29.52
30.32
29.59
30.77
28.51
27.05
25.90
28.23
28.34
16.26
28.23
28.42
47
23.53
Net margin%
22.83
23.15
22.35
24.25
24.81
27.64
29.12
27.01
27.25
25.25
3.98
27.25
25.03
78
20.96
P/E ratio (avg)x
33.73
34.71
35.57
35.49
37.29
36.41
34.63
36.36
33.68
37.06
13.89
36.36
35.53
81
27.47
EV/EBITx
30.04
28.98
33.36
31.49
36.20
38.90
45.17
47.66
54.60
55.56
22.91
47.66
37.55
59
14.22
FCF yield (avg)%
16.17
15.87
15.03
17.60
15.85
15.71
15.05
16.61
16.77
15.82
4.00
15.82
15.86
8
10.47
FCF margin%
5.39
4.34
3.68
3.49
3.38
3.40
2.69
4.44
5.75
8.15
22.35
4.44
4.01
86
1.790
FCF / Net incomex
0.772
0.766
0.686
0.625
0.648
0.560
0.516
0.566
0.593
0.612
1.427
0.566
0.619
80
17.23
ROIC%
7.01
7.96
5.76
7.55
4.59
6.62
8.46
10.60
8.31
5.92
2.70
8.31
7.28
86
3.76
Return on equity%
10.25
10.95
12.54
11.28
11.55
8.73
7.24
7.92
10.92
12.09
28.28
8.73
10.93
91
2.95
Return on assets%
17.24
18.92
21.70
22.17
21.45
19.01
18.32
19.15
20.63
22.21
20.80
19.15
19.89
64
2.73
EPS$
1.31
1.35
1.32
1.28
1.26
1.36
1.49
1.46
1.65
1.91
2.92
8.63%
3.48%
—
10.07
EPS growth%
29.59
32.23
32.80
30.56
29.43
27.12
28.09
29.16
31.13
31.64
26.16
29.16
30.07
17
1.11
Bookvalue per sh$
2.70
2.92
2.65
2.63
2.60
2.34
2.53
2.59
2.62
2.63
2.68
0.26%
(0.61%)
—
4.78
FCF per share$
1.08
1.11
1.04
0.99
0.89
0.90
0.93
0.83
0.87
0.83
5.52
(1.35%)
(2.63%)
—
2.80
Dividend per sh$
2.06
2.10
2.13
2.27
2.34
2.15
2.26
2.40
2.65
2.65
2.91
2.50%
1.22%
—
24.48
Div yield (avg)%
19.65
20.47
22.70
25.50
22.77
20.94
18.79
16.70
18.13
18.80
7.31
18.79
20.06
55
15.82
Payout ratio%
11.53
12.05
9.73
6.92
4.07
3.02
4.46
3.73
6.21
4.07
17.74
4.07
5.33
44
182.6
Shares (diluted)M
222.1
217.3
255.9
271.5
295.4
342.9
406.8
443.1
473.4
546.8
183.0
13.10%
11.15%
34
8.41
Buyback yield%
13.54
12.60
14.16
15.86
14.35
12.02
11.93
9.95
7.05
7.28
20.13
9.95
12.31
84
0.482
D/E ratiox
1.183
1.217
1.336
1.397
1.673
1.743
1.869
2.199
2.180
2.487
0.641
2.180
1.708
85
1.666
Enterprise value$B
2.757
3.040
2.750
2.684
3.004
3.016
2.924
3.187
3.218
3.415
5.794
2.60%
2.83%
24
3.678
LT debt$B
0.980
0.946
0.886
0.814
0.859
0.802
0.805
0.743
0.687
0.736
1.502
(3.05%)
(1.78%)
31
Revenue
$7.115B
6.38%
1.00×
Cost of revenue
$4.660B
6.66%
1.03×
Operating expenses
$1.570B
6.36%
1.00×