1.654
Revenue$B
2.545
2.544
2.535
2.578
2.551
2.522
2.495
2.545
2.545
2.484
1.703
(0.53%)
(0.23%)
79
19.40
Revenue growth%
20.68
23.35
26.32
27.23
27.10
24.27
25.25
27.59
29.60
28.74
12.66
27.59
26.71
47
15.11
Gross margin%
23.60
26.40
24.04
23.30
24.83
23.39
21.05
22.87
22.86
25.22
26.21
22.87
23.49
36
6.42
Operating margin%
18.78
18.75
17.60
16.03
16.24
15.36
14.37
14.05
14.94
15.07
8.92
14.94
15.69
56
23.44
Net margin%
0.40
1.00
0.40
1.36
0.40
2.03
3.18
6.06
4.99
6.32
28.64
4.99
1.70
65
26.37
P/E ratio (avg)x
19.04
17.51
15.84
17.01
15.05
13.28
13.43
11.82
11.93
12.64
6.224
12.64
14.24
52
18.30
EV/EBITx
54.93
57.49
54.14
53.61
57.19
56.38
58.81
60.41
60.90
69.23
29.17
60.41
57.34
26
29.67
FCF yield (avg)%
4.95
4.57
5.05
7.62
4.95
4.05
1.71
0.62
1.08
0.40
14.94
1.08
4.31
15
13.50
FCF margin%
19.05
20.41
21.19
23.07
25.39
27.58
27.86
27.65
25.93
25.97
8.84
27.58
25.66
31
0.212
FCF / Net incomex
1.417
1.441
1.333
1.315
1.124
1.193
1.017
1.035
0.951
0.958
1.221
1.017
1.158
43
21.12
ROIC%
32.94
35.26
36.98
38.82
40.65
38.05
36.47
37.67
40.24
42.35
6.31
38.05
37.86
12
26.14
Return on equity%
10.55
9.32
11.74
11.95
9.59
8.67
6.15
4.54
3.13
5.70
2.14
5.70
8.99
65
2.36
Return on assets%
5.80
8.08
9.24
11.63
12.98
14.16
16.64
18.70
18.74
20.13
15.54
18.70
13.57
65
73.52
EPS$
80.77
80.24
79.32
88.29
85.19
78.98
87.10
81.71
91.22
102.99
80.06
3.87%
2.84%
—
15.43
EPS growth%
12.67
13.53
12.59
15.05
12.19
11.18
13.11
12.20
11.38
12.20
21.60
12.20
12.40
16
14.48
Bookvalue per sh$
58.47
63.14
61.77
68.36
79.23
81.90
85.71
98.73
94.80
105.04
22.64
5.80%
5.78%
—
62.09
FCF per share$
23.50
24.46
27.75
30.40
36.49
36.33
36.57
38.98
43.19
42.56
80.20
3.12%
8.02%
—
67.36
Dividend per sh$
75.75
77.33
77.14
74.76
75.06
76.80
80.90
82.71
97.56
101.30
32.77
6.18%
3.62%
—
17.85
Div yield (avg)%
14.22
11.41
12.53
10.91
12.06
12.89
10.75
10.23
9.42
8.51
14.34
10.23
11.16
55
4.02
Payout ratio%
21.70
24.18
23.01
24.23
22.81
22.41
20.38
18.75
17.38
16.37
3.58
18.75
22.05
86
30.52
Shares (diluted)M
21.60
19.61
20.40
19.58
20.73
19.44
20.44
17.89
16.74
17.01
29.41
(3.88%)
(1.89%)
44
2.11
Buyback yield%
22.29
19.92
19.94
17.39
17.72
18.08
20.15
18.78
18.95
18.75
8.06
18.78
18.86
14
0.320
D/E ratiox
1.832
1.850
2.054
2.324
2.185
2.549
2.807
2.977
2.837
3.238
0.825
2.837
2.436
22
1.003
Enterprise value$B
1.348
1.554
1.531
1.430
1.644
1.688
1.576
1.501
1.660
1.941
0.108
3.37%
4.85%
41
1.964
LT debt$B
0.838
0.966
1.080
1.040
1.157
1.209
1.141
1.149
1.073
1.058
1.107
(1.77%)
1.85%
31
Revenue
$2.484B
(0.23%)
1.00×
Cost of revenue
$1.438B
(0.32%)
0.99×
Operating expenses
$550.2M
0.03%
1.03×
Goodwill & intangibles
22.30%
Spread over hurdle
25.99%