0.558
Revenue$B
4.934
4.882
4.793
4.744
4.750
4.717
4.711
4.854
4.967
5.024
0.614
1.13%
0.46%
21
12.04
Revenue growth%
0.40
0.40
0.49
0.40
0.40
3.26
5.24
6.64
6.87
8.96
25.75
6.64
1.87
50
15.82
Gross margin%
15.60
16.67
16.29
18.71
17.82
18.59
21.31
23.32
22.54
22.42
13.47
22.42
18.65
26
4.92
Operating margin%
5.69
5.61
5.94
6.18
4.78
6.52
7.67
10.64
11.65
12.51
4.80
10.64
6.35
15
5.31
Net margin%
4.04
6.53
5.56
7.31
4.83
3.29
4.16
2.44
4.29
2.65
26.22
3.29
4.22
53
24.43
P/E ratio (avg)x
28.62
30.02
29.73
31.19
31.61
29.79
29.12
31.40
30.57
31.24
31.34
30.57
30.29
57
12.39
EV/EBITx
30.18
28.51
31.26
34.09
35.58
40.35
40.72
43.98
50.86
54.60
22.24
43.98
37.96
27
8.81
FCF yield (avg)%
6.81
8.40
9.11
8.16
5.93
3.06
2.82
4.53
5.45
3.29
13.32
3.29
5.69
19
4.28
FCF margin%
10.34
12.02
13.97
16.76
18.36
21.25
20.11
22.92
20.73
23.66
12.93
21.25
19.24
75
1.593
FCF / Net incomex
1.703
1.720
1.855
1.636
1.478
1.645
1.805
1.662
1.857
1.919
1.121
1.805
1.712
66
17.46
ROIC%
2.43
1.76
2.92
3.73
1.91
3.87
4.48
2.97
1.59
0.63
29.10
2.97
2.68
25
27.55
Return on equity%
19.12
16.62
17.22
19.45
21.91
24.80
25.81
25.38
22.40
22.93
15.42
24.80
22.16
41
19.08
Return on assets%
16.21
16.71
14.84
14.97
17.01
16.36
19.18
21.39
18.72
16.49
5.52
18.72
16.60
77
5.61
EPS$
11.16
12.62
13.51
13.91
15.27
15.67
17.85
18.80
18.38
17.36
5.97
2.60%
5.55%
—
10.82
EPS growth%
17.08
14.11
12.37
9.49
11.50
8.76
8.31
10.28
7.40
8.42
18.85
8.42
9.89
36
5.15
Bookvalue per sh$
7.57
7.48
7.80
7.72
8.01
8.60
9.30
10.20
8.93
9.29
4.95
3.01%
1.57%
—
6.05
FCF per share$
4.20
4.08
3.95
3.58
3.50
3.11
3.30
3.25
3.30
3.29
2.62
(1.24%)
(2.64%)
—
5.51
Dividend per sh$
13.42
14.64
14.88
16.59
17.15
17.82
18.06
20.93
20.62
19.92
6.34
3.05%
5.46%
—
17.02
Div yield (avg)%
4.54
3.57
6.15
5.00
5.02
2.63
1.40
0.66
0.40
2.16
18.85
1.40
3.10
61
18.62
Payout ratio%
17.90
18.97
17.99
15.54
16.35
14.23
12.91
12.76
13.31
14.90
8.30
13.31
15.22
10
315.5
Shares (diluted)M
461.1
545.1
574.2
589.7
626.2
633.7
668.8
767.5
891.3
900.9
320.1
7.54%
8.27%
77
15.28
Buyback yield%
15.69
17.67
15.39
18.30
17.59
19.79
17.78
16.60
15.74
12.84
15.50
16.60
17.09
82
1.085
D/E ratiox
0.923
0.856
0.766
0.760
0.768
0.768
0.816
0.733
0.746
0.685
1.115
0.746
0.767
67
0.990
Enterprise value$B
2.521
2.628
2.667
2.850
2.648
2.257
2.041
2.087
2.042
2.013
2.212
(5.34%)
(2.83%)
82
0.178
LT debt$B
0.753
0.686
0.743
0.751
0.737
0.771
0.713
0.756
0.717
0.676
3.551
(1.73%)
(2.52%)
10
Revenue
$5.024B
0.46%
1.00×
Cost of revenue
$3.517B
0.46%
1.00×
Operating expenses
$796.4M
1.13%
1.07×
Goodwill & intangibles
16.26%
Cash and investments
16.23%
Spread over hurdle
(1.63%)