8.991
Revenue$B
8.205
8.352
8.226
8.159
8.433
8.304
8.316
8.581
8.639
8.560
9.361
0.30%
0.63%
78
10.94
Revenue growth%
8.96
10.28
10.16
9.98
12.25
15.17
16.52
14.18
15.19
17.03
27.38
15.19
13.22
67
13.73
Gross margin%
20.22
21.69
23.73
24.04
24.57
22.73
23.97
26.04
27.39
27.06
14.00
26.04
24.01
76
15.66
Operating margin%
5.63
5.21
5.98
6.11
4.15
6.20
4.02
1.13
4.01
1.94
28.77
4.01
4.68
69
9.47
Net margin%
20.31
19.32
17.61
17.48
14.81
12.79
14.25
11.57
13.98
13.31
11.48
13.31
14.53
58
19.42
P/E ratio (avg)x
33.30
32.19
27.85
24.90
27.23
28.69
27.15
24.33
25.36
27.40
24.37
27.15
27.31
60
26.03
EV/EBITx
14.95
14.27
12.96
14.15
14.81
15.51
17.08
17.99
19.86
21.35
8.202
17.99
15.23
91
6.60
FCF yield (avg)%
16.01
15.08
12.89
13.30
16.07
14.83
15.07
13.05
12.69
10.81
2.26
13.05
14.07
25
8.74
FCF margin%
15.14
13.83
10.92
10.14
8.73
7.30
5.76
6.31
4.67
4.10
18.78
5.76
8.02
91
1.440
FCF / Net incomex
0.322
0.343
0.322
0.295
0.310
0.291
0.290
0.294
0.285
0.315
0.910
0.291
0.303
79
12.07
ROIC%
11.48
9.73
12.33
13.71
13.44
14.68
15.38
12.95
10.65
11.70
7.53
12.95
12.64
29
15.54
Return on equity%
18.58
17.39
17.88
16.07
13.73
12.79
15.06
15.54
16.53
14.93
29.65
15.06
15.80
72
22.12
Return on assets%
9.62
12.56
12.03
10.40
9.00
7.48
4.58
6.42
3.95
6.34
29.55
6.34
8.24
27
1.38
EPS$
2.47
2.43
2.41
2.79
2.85
3.07
3.72
3.79
4.36
5.11
1.42
12.38%
9.41%
—
4.25
EPS growth%
28.80
29.23
29.55
28.65
26.80
24.20
21.50
22.36
20.87
19.43
25.62
21.50
25.50
87
4.37
Bookvalue per sh$
4.63
4.50
4.06
3.55
3.20
3.49
3.18
2.81
2.71
2.51
5.03
(4.71%)
(6.32%)
—
2.84
FCF per share$
5.77
6.16
6.92
7.57
9.01
10.28
11.96
14.46
16.39
17.21
1.80
13.82%
11.93%
—
5.53
Dividend per sh$
5.18
5.44
5.06
4.54
4.89
5.19
5.45
5.94
5.67
5.20
1.02
1.25%
(0.62%)
—
6.48
Div yield (avg)%
1.55
0.77
0.86
2.49
1.21
0.40
0.40
2.48
2.54
1.15
22.55
1.15
1.18
56
17.93
Payout ratio%
21.17
18.31
18.78
20.01
18.35
18.53
18.23
15.51
18.29
20.43
26.17
18.29
18.44
18
165.2
Shares (diluted)M
179.5
192.7
179.3
175.9
176.0
184.8
189.9
195.6
186.2
206.9
158.1
3.29%
2.39%
77
12.46
Buyback yield%
9.18
7.79
8.46
9.80
12.19
12.94
14.53
14.93
12.18
13.61
15.62
13.61
12.18
45
1.496
D/E ratiox
0.968
1.161
1.292
1.485
1.698
1.979
2.166
2.392
2.834
2.859
1.017
2.392
1.838
30
8.549
Enterprise value$B
5.885
5.519
5.325
5.533
5.474
5.922
5.293
5.438
5.806
5.990
2.239
1.82%
(0.43%)
6
1.627
LT debt$B
10.12
10.80
9.862
10.64
10.92
12.11
11.41
10.40
10.85
10.27
2.594
(1.22%)
(0.35%)
54
Revenue
$8.560B
0.63%
1.00×
Cost of revenue
$4.620B
0.66%
1.00×
Operating expenses
$1.075B
0.83%
1.02×