5.515
Revenue$B
7.367
7.462
7.480
7.393
7.336
7.591
7.552
7.659
7.600
7.649
5.772
0.84%
0.23%
17
14.47
Revenue growth%
3.47
5.07
3.11
0.40
0.40
3.02
1.21
2.59
2.34
1.28
12.67
2.34
2.47
83
15.90
Gross margin%
19.84
20.03
17.07
14.22
12.72
11.46
10.51
10.17
9.08
8.70
21.68
10.17
12.09
10
9.73
Operating margin%
27.10
27.21
24.50
23.21
24.84
21.91
21.83
20.87
21.93
21.39
25.17
21.83
22.57
57
14.21
Net margin%
30.10
32.19
30.35
29.83
30.88
29.72
27.46
24.62
23.68
25.15
22.11
25.15
29.77
46
31.54
P/E ratio (avg)x
23.29
22.80
21.18
20.98
19.05
18.00
18.04
19.48
22.01
23.47
15.32
19.48
21.08
66
12.54
EV/EBITx
28.02
26.06
23.45
23.52
23.87
23.89
24.15
24.79
23.12
22.02
28.19
23.89
23.88
94
28.03
FCF yield (avg)%
9.64
10.15
10.00
10.28
7.84
6.82
5.49
7.83
9.74
7.50
18.33
7.50
8.74
45
25.32
FCF margin%
19.23
17.15
14.96
12.71
11.25
13.97
14.31
16.66
18.87
20.49
17.42
16.66
15.81
55
0.958
FCF / Net incomex
2.098
2.313
2.604
2.715
2.729
2.843
2.809
2.901
2.910
2.831
0.118
2.843
2.769
73
29.58
ROIC%
13.94
16.72
18.76
16.72
15.45
14.19
14.74
12.16
10.20
12.87
24.93
12.87
14.46
93
13.25
Return on equity%
4.70
5.61
5.46
5.07
4.43
4.81
6.92
8.82
9.10
11.27
14.52
8.82
5.53
59
27.97
Return on assets%
5.25
6.84
9.78
10.45
11.68
10.26
13.22
13.06
15.87
15.01
22.24
13.22
11.07
9
1.97
EPS$
3.12
3.29
3.19
3.10
3.55
3.72
4.24
4.16
4.26
4.49
2.04
4.80%
3.73%
—
6.03
EPS growth%
18.82
16.76
15.74
17.85
16.95
16.82
15.42
18.22
16.32
15.28
16.50
16.32
16.79
10
1.44
Bookvalue per sh$
1.41
1.58
1.79
2.02
1.95
2.22
2.55
2.56
2.43
2.45
0.85
4.74%
5.28%
—
1.18
FCF per share$
0.79
0.82
0.88
0.90
1.00
1.11
1.09
1.06
1.05
1.15
1.60
2.93%
4.38%
—
0.86
Dividend per sh$
2.52
2.83
3.12
2.90
2.80
3.06
2.74
2.56
2.58
2.41
1.32
(2.94%)
(0.02%)
—
15.02
Div yield (avg)%
23.77
24.61
26.35
27.44
24.96
25.72
28.08
26.01
28.33
29.56
4.50
28.08
26.18
32
20.59
Payout ratio%
13.03
14.92
14.04
14.99
15.39
16.02
13.80
11.52
13.73
15.59
28.60
13.80
14.48
17
1.381
Shares (diluted)B
0.999
0.896
0.895
0.819
0.778
0.857
0.882
0.925
1.009
0.932
1.375
3.69%
(0.98%)
29
3.65
Buyback yield%
11.55
12.88
15.59
13.83
15.65
17.30
15.43
18.17
16.36
14.40
22.28
16.36
15.51
39
1.038
D/E ratiox
1.149
1.234
1.156
1.330
1.273
1.197
1.394
1.325
1.491
1.454
1.158
1.394
1.299
89
6.687
Enterprise value$B
9.783
9.511
9.730
9.690
10.07
11.25
11.27
11.83
11.81
12.59
6.036
4.56%
2.28%
21
1.950
LT debt$B
6.870
6.498
6.904
7.519
7.404
8.256
7.687
7.421
8.573
8.319
6.291
2.36%
2.72%
65
Revenue
$7.649B
0.23%
1.00×
Cost of revenue
$4.728B
(0.05%)
0.97×
Operating expenses
$926.8M
1.14%
1.09×