1.056
Revenue$B
2.904
3.164
3.392
3.621
3.804
4.000
4.339
4.698
5.012
5.272
1.103
6.74%
6.90%
93
13.42
Revenue growth%
0.40
3.09
2.70
2.00
2.65
5.15
5.79
3.71
5.98
4.66
28.70
5.15
3.40
61
28.67
Gross margin%
5.80
8.80
11.37
8.89
8.14
6.04
4.35
6.52
4.94
2.43
6.43
4.94
6.28
20
29.58
Operating margin%
14.03
15.87
17.69
20.57
21.57
24.50
23.90
23.04
22.12
22.96
19.97
23.04
21.84
76
12.16
Net margin%
23.11
22.57
22.13
24.80
22.79
22.47
24.16
22.94
24.00
22.61
5.25
22.94
22.87
28
31.71
P/E ratio (avg)x
16.57
17.24
19.47
20.59
21.93
22.93
27.12
26.59
29.90
34.88
10.28
27.12
22.43
25
26.86
EV/EBITx
20.45
20.49
23.19
24.95
29.21
27.92
32.14
35.12
40.99
41.91
17.13
35.12
28.56
57
22.86
FCF yield (avg)%
16.27
14.61
12.58
11.30
11.15
8.82
9.49
8.22
9.26
9.94
25.99
9.26
10.55
80
12.91
FCF margin%
26.47
24.57
23.86
24.50
22.74
19.76
20.82
23.58
25.61
24.07
25.69
23.58
23.96
33
1.674
FCF / Net incomex
1.235
1.216
1.184
1.229
1.185
1.212
1.379
1.529
1.530
1.445
0.926
1.445
1.232
43
18.63
ROIC%
13.92
16.27
16.15
15.93
15.31
17.59
17.16
19.60
19.16
21.27
24.30
19.16
16.71
44
10.45
Return on equity%
25.96
27.12
27.10
29.01
26.25
27.65
29.64
32.46
34.76
35.59
29.78
32.46
28.33
50
27.55
Return on assets%
11.62
14.43
17.11
17.02
19.46
18.04
20.08
17.12
14.25
13.65
29.12
17.12
17.07
12
4.14
EPS$
1.72
1.63
1.59
1.67
1.80
1.77
1.66
1.50
1.50
1.43
4.58
(4.55%)
(3.01%)
—
24.58
EPS growth%
18.98
17.36
15.73
14.38
11.74
10.52
12.63
11.51
9.04
11.49
18.02
11.49
12.19
13
1.23
Bookvalue per sh$
6.06
5.95
5.99
6.09
7.10
8.35
8.18
9.58
11.02
11.37
5.23
9.86%
5.92%
—
1.15
FCF per share$
1.72
1.83
1.83
2.00
1.88
2.07
1.94
1.86
1.95
2.26
1.63
3.70%
2.03%
—
4.25
Dividend per sh$
4.40
4.73
4.20
3.76
3.35
3.74
3.56
3.35
3.64
3.34
2.11
(0.09%)
(3.38%)
—
28.88
Div yield (avg)%
17.99
19.13
16.78
17.37
18.68
18.94
20.11
21.50
22.01
22.02
6.01
21.50
19.03
59
26.45
Payout ratio%
12.46
14.45
15.77
17.69
15.01
16.18
18.78
17.81
19.56
17.27
15.81
17.81
16.73
61
246.6
Shares (diluted)M
359.1
395.1
453.4
479.2
460.7
436.8
414.3
466.3
527.1
535.3
252.0
3.05%
4.87%
17
4.10
Buyback yield%
17.90
19.92
20.07
18.34
19.42
20.83
20.86
19.62
20.03
20.05
3.15
20.05
19.97
71
0.566
D/E ratiox
1.236
1.323
1.327
1.284
1.426
1.470
1.620
1.764
1.945
2.118
1.473
1.764
1.448
26
2.913
Enterprise value$B
5.709
5.520
5.606
6.360
6.264
6.151
7.204
7.829
8.271
8.213
5.172
5.57%
3.19%
26
1.576
LT debt$B
6.870
6.779
6.463
6.173
6.240
5.942
6.471
7.154
7.680
7.506
2.170
3.76%
0.31%
38
Revenue
$5.272B
6.90%
1.00×
Cost of revenue
$3.691B
6.90%
1.00×
Operating expenses
$987.5M
6.64%
0.98×
Cash and investments
16.11%