6.030
Revenue$B
3.946
4.180
4.490
4.672
4.895
5.067
5.435
5.718
5.901
6.300
6.356
5.18%
5.08%
87
23.36
Revenue growth%
16.50
17.52
20.33
20.70
17.92
18.52
17.77
16.89
18.60
18.05
26.28
18.05
17.98
25
13.83
Gross margin%
25.08
27.97
30.82
28.79
25.94
26.08
25.09
25.30
25.44
22.68
4.51
25.30
25.69
20
19.34
Operating margin%
32.41
31.74
32.75
35.31
35.68
37.24
37.56
35.32
37.50
39.85
18.34
37.50
35.50
16
5.78
Net margin%
26.75
28.20
30.71
31.06
29.51
30.12
29.35
28.63
25.89
24.81
13.09
28.63
28.99
41
26.53
P/E ratio (avg)x
36.51
34.61
40.67
39.82
43.33
44.29
52.46
56.17
56.17
59.02
9.166
56.17
43.81
35
20.85
EV/EBITx
22.10
22.70
22.07
22.60
23.71
25.16
26.45
25.32
24.44
24.30
13.68
25.16
24.00
26
14.60
FCF yield (avg)%
23.00
20.13
17.68
15.09
13.33
13.28
15.55
15.38
14.51
14.11
26.45
14.51
15.24
13
12.19
FCF margin%
20.68
20.93
18.47
20.71
19.28
20.02
22.75
25.26
24.67
23.42
7.45
23.42
20.82
91
1.309
FCF / Net incomex
0.998
0.979
1.019
0.902
0.767
0.782
0.834
0.818
0.818
0.851
0.138
0.818
0.842
34
24.78
ROIC%
7.28
5.39
3.74
3.47
2.22
0.40
0.40
0.76
0.40
0.40
16.56
0.40
1.49
30
8.05
Return on equity%
16.20
13.86
12.61
10.50
11.94
11.42
10.29
11.58
12.18
10.35
20.88
11.42
11.76
7
25.29
Return on assets%
5.61
3.58
5.12
3.62
4.60
6.20
6.26
4.31
5.08
5.13
2.72
5.13
5.10
10
1.95
EPS$
1.79
1.84
1.73
1.83
1.78
1.72
1.60
1.62
1.56
1.76
2.14
(0.18%)
(0.29%)
—
5.75
EPS growth%
29.13
26.75
29.10
28.73
26.32
28.15
27.40
26.88
29.31
28.49
26.94
28.15
28.32
36
1.95
Bookvalue per sh$
1.00
1.04
1.05
1.09
1.23
1.39
1.36
1.51
1.78
1.90
0.71
9.01%
6.37%
—
1.76
FCF per share$
1.17
1.27
1.29
1.34
1.35
1.62
1.86
2.02
2.24
2.42
0.54
12.31%
7.96%
—
1.19
Dividend per sh$
0.94
0.96
1.02
0.90
1.00
1.04
0.98
1.00
0.89
0.78
1.99
(4.94%)
(3.15%)
—
7.11
Div yield (avg)%
13.01
12.45
11.68
9.50
8.48
7.00
7.21
7.00
5.70
6.10
16.41
7.00
7.85
51
7.81
Payout ratio%
9.02
11.59
11.67
11.90
9.94
11.62
10.40
12.66
11.60
9.32
23.90
11.60
11.59
45
1.296
Shares (diluted)B
1.407
1.469
1.406
1.336
1.535
1.759
1.685
1.954
2.273
2.260
1.326
8.05%
4.57%
10
28.82
Buyback yield%
20.44
21.66
21.73
18.97
20.92
21.84
19.57
19.71
22.57
25.33
8.45
21.84
21.29
73
0.533
D/E ratiox
2.523
2.643
2.670
2.734
3.236
3.068
2.995
3.100
2.960
2.950
0.372
2.995
2.955
50
6.148
Enterprise value$B
2.238
2.108
2.273
2.286
2.539
2.491
2.428
2.451
2.657
2.444
5.635
(0.76%)
(0.34%)
76
5.465
LT debt$B
7.116
6.428
6.773
7.074
7.410
7.382
7.896
6.908
6.250
5.853
6.283
(4.61%)
(1.42%)
42
Revenue
$6.300B
5.08%
1.00×
Cost of revenue
$4.271B
4.88%
0.98×
Operating expenses
$960.3M
4.93%
0.99×
Cash and investments
15.93%