3.282
Revenue$B
14.15
14.49
15.36
15.70
16.07
16.78
17.23
18.33
18.71
19.49
3.648
3.94%
3.63%
79
2.34
Revenue growth%
18.77
15.84
13.59
12.58
10.46
8.72
10.99
12.97
14.67
16.31
16.74
12.97
13.28
41
7.25
Gross margin%
5.61
8.26
11.20
10.32
10.30
12.04
9.95
10.67
8.23
5.42
23.99
9.95
10.12
45
28.05
Operating margin%
21.39
21.35
22.71
21.45
20.35
22.29
20.19
21.80
18.95
16.89
7.33
20.19
21.37
67
3.51
Net margin%
2.79
3.67
4.05
4.28
6.75
7.08
7.43
6.26
4.24
4.10
21.20
6.26
4.26
39
19.04
P/E ratio (avg)x
20.47
23.87
28.63
29.59
29.08
29.87
35.62
39.47
39.30
40.80
13.48
39.30
29.73
45
7.351
EV/EBITx
31.85
28.43
25.52
25.52
24.96
26.00
27.46
26.06
25.58
24.25
33.41
26.00
25.79
30
4.04
FCF yield (avg)%
7.08
9.65
10.29
8.91
8.71
7.92
5.61
4.54
1.59
1.30
14.01
4.54
7.50
89
19.14
FCF margin%
4.86
1.92
0.40
2.23
0.40
2.94
5.00
2.33
3.86
6.33
3.79
3.86
2.63
85
1.199
FCF / Net incomex
1.119
1.226
1.181
1.027
0.990
0.983
0.992
1.073
0.985
0.907
0.577
0.985
1.010
67
28.32
ROIC%
23.25
24.23
22.75
21.08
21.51
21.95
24.03
23.23
25.21
25.33
22.07
24.03
23.24
77
4.43
Return on equity%
14.70
15.48
15.29
16.43
16.68
16.41
15.97
17.40
20.37
17.93
12.73
17.40
16.42
33
16.19
Return on assets%
0.40
3.02
3.61
0.84
0.49
0.40
0.40
0.40
0.40
0.94
19.15
0.40
0.45
67
2.04
EPS$
3.72
4.35
4.81
5.47
5.68
6.69
7.19
7.21
7.72
8.19
2.17
7.60%
10.23%
—
6.52
EPS growth%
6.33
7.33
10.22
9.71
12.29
12.15
10.14
8.20
6.26
4.75
16.14
8.20
8.96
75
3.63
Bookvalue per sh$
5.02
5.66
5.60
6.18
7.39
8.71
8.97
10.38
10.62
12.73
6.11
11.48%
11.22%
—
2.43
FCF per share$
2.79
2.64
2.66
2.83
3.07
2.73
2.82
2.73
3.02
2.70
1.48
(2.55%)
0.17%
—
3.08
Dividend per sh$
5.28
6.00
5.69
6.02
5.69
5.25
5.40
5.52
5.00
5.64
2.97
(0.18%)
1.90%
—
28.23
Div yield (avg)%
5.83
7.45
8.86
11.49
11.02
10.34
11.84
12.36
11.29
8.45
16.50
11.29
10.68
25
7.51
Payout ratio%
19.79
18.47
16.74
18.39
19.80
21.87
22.15
24.45
23.59
20.86
12.07
22.15
20.33
57
517.8
Shares (diluted)M
599.3
607.5
624.9
617.4
688.7
715.9
813.9
780.1
830.6
918.1
521.0
5.92%
5.87%
72
7.89
Buyback yield%
25.13
27.68
24.85
22.95
25.12
25.62
24.15
21.59
23.61
26.33
26.10
24.15
24.99
33
1.255
D/E ratiox
1.242
1.482
1.708
1.701
1.997
1.942
2.106
2.370
2.330
2.533
0.128
2.330
1.970
64
11.41
Enterprise value$B
1.108
1.026
0.898
0.768
0.794
0.699
0.690
0.616
0.659
0.691
1.081
(2.76%)
(3.84%)
8
15.41
LT debt$B
15.91
17.60
16.38
17.41
18.58
17.98
20.10
20.50
20.48
19.49
4.270
0.96%
2.75%
44
Revenue
$19.49B
3.63%
1.00×
Cost of revenue
$13.64B
3.63%
1.00×
Operating expenses
$3.356B
3.29%
0.97×
Goodwill & intangibles
20.31%