8.534
Revenue$B
7.477
8.050
8.757
9.270
9.750
10.64
11.60
12.16
13.10
13.99
8.778
7.49%
7.44%
26
26.10
Revenue growth%
12.16
11.07
10.20
13.17
10.86
11.86
9.77
9.75
12.33
10.48
25.13
10.48
10.96
17
17.77
Gross margin%
7.93
7.11
6.28
6.08
8.29
5.86
3.24
1.17
2.15
0.40
6.82
2.15
5.97
21
16.97
Operating margin%
21.46
21.11
18.47
21.27
21.76
19.64
20.74
18.69
18.77
16.77
12.54
18.77
20.19
27
27.80
Net margin%
18.84
21.17
23.09
20.61
20.19
20.29
21.33
23.74
26.50
26.94
29.35
23.74
21.25
71
19.64
P/E ratio (avg)x
34.20
31.06
34.14
38.77
36.27
38.42
35.60
36.05
33.62
36.51
6.178
36.05
35.83
54
20.99
EV/EBITx
7.591
7.101
6.601
5.976
6.222
6.180
6.744
6.206
5.946
5.825
32.92
6.180
6.214
8
27.57
FCF yield (avg)%
25.82
27.85
25.34
25.84
23.00
22.16
21.40
23.42
24.98
22.39
6.48
22.39
24.20
26
11.58
FCF margin%
7.31
7.96
9.01
10.62
11.17
12.94
10.25
7.42
10.37
12.28
11.53
10.37
10.31
52
0.535
FCF / Net incomex
0.608
0.661
0.704
0.638
0.673
0.592
0.567
0.504
0.510
0.485
1.526
0.510
0.600
89
10.12
ROIC%
27.08
24.98
22.93
20.90
17.97
17.64
18.37
19.62
19.70
21.31
22.79
19.62
20.30
19
22.34
Return on equity%
22.00
19.36
20.82
22.62
23.69
24.11
24.29
24.08
26.72
27.91
8.38
24.29
23.88
79
5.21
Return on assets%
17.66
20.47
20.92
19.12
20.91
19.70
19.22
20.37
20.30
18.82
18.55
19.70
20.00
32
4.34
EPS$
26.64
28.40
29.33
31.85
29.72
28.67
27.51
28.93
29.06
28.34
4.52
(0.95%)
0.50%
—
2.35
EPS growth%
21.63
24.61
24.11
21.43
19.51
19.28
20.09
22.31
22.43
23.09
25.00
22.31
21.97
36
14.51
Bookvalue per sh$
10.10
9.43
9.17
9.58
9.79
10.51
9.25
9.78
10.48
9.27
20.41
(1.08%)
(1.91%)
—
30.55
FCF per share$
4.74
4.60
4.47
4.50
4.73
4.89
5.15
4.85
5.17
4.97
28.61
0.96%
0.02%
—
31.37
Dividend per sh$
45.56
50.78
51.99
57.03
65.16
64.06
69.96
80.02
83.12
100.83
25.46
9.12%
8.67%
—
11.91
Div yield (avg)%
22.39
19.90
21.41
23.68
25.84
27.58
28.52
26.85
25.08
22.24
16.56
26.85
24.38
93
27.59
Payout ratio%
8.95
6.07
3.44
5.54
8.42
8.69
10.76
9.74
7.07
8.37
11.26
8.69
8.40
83
183.3
Shares (diluted)M
285.7
314.7
362.8
415.5
440.7
467.3
484.9
492.1
559.5
573.8
180.3
5.42%
8.49%
50
2.91
Buyback yield%
5.50
6.85
4.80
6.20
5.62
5.24
3.56
2.68
3.29
6.18
18.17
3.56
5.37
88
1.405
D/E ratiox
1.335
1.431
1.394
1.400
1.476
1.723
1.737
1.771
1.777
1.747
1.271
1.747
1.600
62
3.575
Enterprise value$B
1.878
1.945
1.962
2.123
1.982
2.124
2.098
1.992
2.127
2.111
4.458
1.27%
2.23%
79
7.236
LT debt$B
12.79
12.98
12.33
13.61
14.04
14.02
13.70
13.26
12.75
14.53
10.23
0.68%
2.62%
8
Revenue
$13.99B
7.44%
1.00×
Cost of revenue
$9.793B
7.44%
1.00×
Operating expenses
$2.929B
7.83%
1.04×
Property and equipment
20.95%
Goodwill & intangibles
15.51%