1.444
Revenue$B
5.690
5.716
5.950
6.157
6.288
6.444
6.458
6.435
6.413
6.377
1.558
0.28%
1.39%
15
26.66
Revenue growth%
24.20
22.34
19.52
16.54
18.28
18.12
17.89
20.11
21.51
20.87
7.27
20.11
19.82
15
20.60
Gross margin%
6.47
3.96
4.09
4.70
2.73
5.30
6.39
6.48
6.20
7.01
12.44
6.39
5.75
23
24.30
Operating margin%
18.79
20.74
23.41
20.49
23.08
22.92
22.64
23.56
23.97
21.75
5.22
22.92
22.78
10
21.71
Net margin%
3.45
2.91
4.68
2.98
0.66
3.54
4.30
1.67
2.71
5.58
25.75
3.54
3.21
49
32.40
P/E ratio (avg)x
15.13
14.69
16.82
20.11
19.89
22.57
24.34
28.36
29.43
33.30
20.70
28.36
21.34
9
8.739
EV/EBITx
40.03
39.69
46.64
47.61
55.95
64.22
69.93
79.59
84.29
89.48
14.45
79.59
60.08
86
5.41
FCF yield (avg)%
0.40
2.73
0.40
2.99
2.17
0.40
0.40
1.84
1.91
0.42
20.32
0.42
1.13
17
27.04
FCF margin%
31.98
34.08
32.80
31.26
33.32
34.36
32.16
33.29
31.45
32.06
2.68
32.16
32.48
33
0.452
FCF / Net incomex
0.747
0.771
0.793
0.761
0.748
0.673
0.576
0.529
0.566
0.502
0.798
0.566
0.710
32
25.56
ROIC%
22.74
24.59
26.82
25.18
24.38
27.19
26.64
26.69
28.85
31.44
6.17
27.19
26.66
69
2.25
Return on equity%
5.80
6.91
8.41
6.11
7.24
6.28
7.19
4.35
5.98
7.18
28.20
6.28
6.60
83
23.54
Return on assets%
11.69
9.00
7.22
9.30
10.69
8.99
9.02
6.93
4.58
3.55
11.38
6.93
9.00
33
0.74
EPS$
1.08
1.05
1.01
1.06
1.22
1.30
1.25
1.40
1.52
1.52
0.76
4.49%
4.54%
—
12.29
EPS growth%
9.57
11.19
12.52
11.97
9.05
6.54
9.20
7.81
10.04
8.28
5.53
8.28
9.38
62
0.39
Bookvalue per sh$
0.61
0.61
0.66
0.67
0.76
0.85
0.90
1.04
1.17
1.25
1.02
10.64%
7.95%
—
0.45
FCF per share$
1.25
1.36
1.30
1.37
1.58
1.66
1.82
1.85
2.13
2.03
0.54
5.18%
4.46%
—
0.22
Dividend per sh$
0.18
0.18
0.18
0.20
0.22
0.21
0.22
0.24
0.26
0.25
1.12
2.70%
3.32%
—
26.50
Div yield (avg)%
12.46
13.67
14.46
15.76
14.23
11.60
9.19
11.40
13.92
13.52
4.60
11.60
13.60
51
17.20
Payout ratio%
21.48
23.80
22.61
22.45
22.90
25.41
22.69
20.55
23.30
22.41
6.51
22.69
22.65
43
1.609
Shares (diluted)B
2.161
2.075
2.001
2.139
2.233
1.984
2.036
1.953
2.110
2.305
1.593
0.63%
1.53%
69
13.45
Buyback yield%
6.69
5.56
7.41
7.06
5.61
8.25
7.35
4.99
2.27
1.22
4.24
4.99
6.15
9
0.762
D/E ratiox
0.185
0.182
0.192
0.187
0.216
0.213
0.228
0.266
0.276
0.312
0.318
0.266
0.214
43
0.733
Enterprise value$B
4.177
4.286
4.823
4.461
4.722
5.313
5.534
5.754
6.122
6.898
4.875
7.87%
6.56%
74
2.310
LT debt$B
3.315
3.228
3.572
3.601
4.063
4.004
4.195
4.891
4.826
5.623
2.015
6.72%
5.01%
70
Revenue
$6.377B
1.39%
1.00×
Cost of revenue
$4.100B
0.99%
0.96×
Operating expenses
$1.214B
1.82%
1.04×
Goodwill & intangibles
16.09%