4.319
Revenue$B
6.511
7.094
7.869
8.394
8.956
9.839
10.56
11.41
12.50
13.86
4.622
9.13%
8.68%
78
28.81
Revenue growth%
10.01
8.60
10.72
9.65
8.37
7.40
6.16
6.83
5.10
2.65
23.46
6.16
7.89
30
26.50
Gross margin%
14.97
12.91
11.14
12.00
10.63
11.37
10.45
9.40
8.56
6.54
2.98
9.40
10.89
74
16.83
Operating margin%
8.22
5.74
7.80
10.55
11.62
11.93
14.74
15.37
16.47
16.03
18.74
15.37
11.77
92
10.29
Net margin%
13.68
15.75
14.45
12.11
11.86
14.42
12.12
11.17
8.57
5.71
15.57
11.17
12.11
87
19.74
P/E ratio (avg)x
29.43
26.84
23.64
20.75
21.25
22.51
20.07
20.06
20.15
21.81
10.75
20.15
21.53
43
16.00
EV/EBITx
20.97
22.81
22.90
23.07
20.57
19.61
19.87
19.49
19.18
18.89
13.03
19.49
20.22
23
13.61
FCF yield (avg)%
11.58
14.11
15.92
17.11
15.36
15.04
13.06
11.95
9.77
7.03
21.18
11.95
13.59
35
21.92
FCF margin%
7.24
9.43
9.83
10.87
11.33
8.36
8.35
5.91
4.54
3.17
10.41
5.91
8.36
74
1.480
FCF / Net incomex
1.108
1.065
1.180
1.044
0.936
0.880
0.876
0.857
0.943
0.965
1.226
0.880
0.954
66
3.84
ROIC%
22.95
21.96
24.65
22.16
23.21
21.79
20.45
19.56
19.14
20.90
26.67
20.45
21.87
35
19.21
Return on equity%
12.14
14.29
13.69
14.55
15.10
14.41
12.66
13.96
16.50
13.64
28.42
13.96
14.13
71
16.20
Return on assets%
13.54
14.07
14.85
17.17
18.99
21.12
19.12
16.52
17.03
18.65
8.69
18.65
17.10
83
0.73
EPS$
0.93
1.03
0.99
0.97
0.92
0.93
0.91
0.94
1.08
1.26
0.82
6.52%
2.66%
—
3.52
EPS growth%
6.08
8.36
9.71
6.99
4.16
7.04
8.87
9.84
7.69
8.97
2.58
8.87
8.03
13
0.24
Bookvalue per sh$
1.43
1.53
1.66
1.95
2.18
2.45
2.51
2.88
3.39
3.52
0.17
10.12%
11.32%
—
0.46
FCF per share$
0.50
0.47
0.47
0.49
0.55
0.61
0.58
0.63
0.58
0.57
0.39
0.72%
2.04%
—
0.67
Dividend per sh$
0.60
0.68
0.70
0.66
0.73
0.82
0.84
0.83
0.88
0.90
0.65
4.19%
5.20%
—
6.23
Div yield (avg)%
17.39
20.01
21.02
18.16
20.68
19.93
17.83
15.18
16.45
17.92
22.96
17.83
18.04
25
22.39
Payout ratio%
3.33
0.67
0.40
0.87
2.45
3.17
3.70
4.17
3.22
6.07
16.93
3.70
3.19
27
7.548
Shares (diluted)B
7.317
6.333
5.546
5.820
5.726
5.682
5.923
5.624
4.915
4.671
7.650
(3.99%)
(4.23%)
65
21.05
Buyback yield%
22.85
23.00
20.18
20.20
18.42
19.55
19.53
18.37
21.13
19.03
26.53
19.53
19.87
17
1.091
D/E ratiox
0.662
0.612
0.554
0.572
0.526
0.470
0.455
0.413
0.395
0.423
0.706
0.423
0.498
68
5.411
Enterprise value$B
4.978
4.711
4.803
5.501
5.947
5.919
5.791
6.056
6.365
6.201
8.802
0.84%
2.71%
69
4.113
LT debt$B
19.73
21.00
23.56
25.69
29.07
30.88
36.65
39.62
39.76
39.24
2.629
6.18%
7.17%
14
Revenue
$13.86B
8.68%
1.00×
Cost of revenue
$9.577B
8.54%
0.99×
Operating expenses
$2.170B
8.39%
0.97×
Goodwill & intangibles
16.56%
Cash and investments
16.19%