3.741
Revenue$B
5.759
5.739
5.672
5.697
5.778
5.872
5.761
5.678
5.821
5.776
4.041
—
(0.08%)
43
6.13
Revenue growth%
23.65
24.24
26.23
23.54
25.74
26.58
28.38
28.81
31.48
33.98
22.69
28.81
26.41
47
16.36
Gross margin%
8.64
7.50
9.41
8.07
10.80
9.75
7.69
8.40
8.74
8.79
21.57
8.74
8.69
45
10.39
Operating margin%
11.25
9.27
8.05
7.53
7.25
8.62
9.97
7.19
6.42
3.73
15.07
7.19
7.79
88
19.98
Net margin%
26.31
23.43
26.43
23.89
25.96
23.31
25.66
27.66
30.09
31.17
11.01
27.66
26.14
78
28.60
P/E ratio (avg)x
23.36
25.04
26.27
28.37
30.42
28.67
30.07
29.45
32.00
32.62
27.03
30.07
29.06
30
29.88
EV/EBITx
27.70
26.38
24.72
28.80
28.79
29.03
32.85
36.95
39.18
42.50
10.30
36.95
28.92
48
12.18
FCF yield (avg)%
22.71
20.07
18.39
17.90
20.09
21.40
21.09
19.73
22.32
24.94
27.85
21.40
20.59
24
2.06
FCF margin%
5.01
6.80
5.63
3.79
6.49
8.17
9.30
8.60
9.72
11.57
29.82
9.30
7.48
11
1.067
FCF / Net incomex
0.503
0.497
0.472
0.440
0.437
0.388
0.360
0.358
0.375
0.378
1.148
0.375
0.413
55
28.53
ROIC%
2.13
4.69
7.34
8.19
6.71
7.01
6.87
5.64
5.73
8.30
8.00
6.87
6.79
47
3.43
Return on equity%
16.51
17.92
15.79
18.29
17.17
18.95
20.14
20.64
22.73
22.52
9.04
20.64
18.62
38
25.13
Return on assets%
29.75
28.85
31.23
28.24
26.57
26.46
24.87
23.02
24.01
26.47
10.42
24.87
26.52
68
27.12
EPS$
43.95
49.46
45.11
43.27
40.43
45.18
50.62
47.25
51.66
47.14
28.61
3.12%
(0.13%)
—
26.57
EPS growth%
23.25
24.22
25.30
27.68
26.77
24.36
22.77
24.09
21.39
18.59
10.86
22.77
24.16
44
22.12
Bookvalue per sh$
44.99
42.99
43.95
49.01
47.90
43.40
42.19
43.69
49.11
50.95
20.49
1.24%
1.98%
—
29.56
FCF per share$
25.71
21.86
22.40
23.31
21.80
23.01
23.05
21.06
17.75
17.26
40.10
(4.56%)
(3.82%)
—
54.49
Dividend per sh$
38.18
38.21
38.67
38.69
44.09
52.50
56.47
63.85
70.11
82.43
14.08
13.33%
9.39%
—
13.79
Div yield (avg)%
13.75
16.25
14.97
17.91
17.60
15.22
16.97
19.07
19.86
19.34
10.41
19.07
17.29
92
27.55
Payout ratio%
16.90
17.11
18.25
19.44
19.15
21.03
23.02
22.82
25.69
28.16
28.97
23.02
20.24
59
105.1
Shares (diluted)M
116.6
104.8
112.1
118.9
108.5
99.64
90.86
85.94
78.68
70.69
104.6
(8.21%)
(3.85%)
18
3.12
Buyback yield%
25.31
26.71
24.39
23.67
24.09
21.45
21.77
23.82
24.72
27.23
28.85
23.82
24.24
41
0.323
D/E ratiox
1.612
1.772
1.651
1.522
1.334
1.154
1.012
0.981
0.926
0.844
0.950
0.981
1.244
46
6.058
Enterprise value$B
6.226
6.886
7.176
8.212
9.261
9.793
9.050
9.608
10.01
10.39
3.653
2.33%
4.82%
49
7.029
LT debt$B
8.919
8.261
9.048
9.521
9.193
10.64
12.07
12.76
14.29
13.28
4.258
7.63%
5.27%
48
Revenue
$5.776B
(0.08%)
1.00×
Cost of revenue
$3.788B
(0.21%)
0.99×
Operating expenses
$1.277B
(0.31%)
0.98×
Cash and investments
17.16%
Spread over hurdle
(0.39%)