3.273
Revenue$B
5.116
5.514
5.880
6.248
6.660
7.177
7.619
7.972
8.526
9.264
3.494
6.82%
6.63%
22
12.32
Revenue growth%
16.99
19.48
19.34
16.88
19.29
17.36
19.44
20.14
17.74
17.72
5.44
17.74
18.51
11
26.74
Gross margin%
13.67
15.30
15.31
16.66
17.57
19.36
21.42
22.94
21.91
23.15
10.06
21.91
18.46
58
29.09
Operating margin%
4.53
3.38
3.42
1.20
1.26
0.40
0.40
0.40
0.40
0.40
6.88
0.40
0.80
23
23.09
Net margin%
32.98
31.79
34.40
31.70
30.90
30.83
27.92
27.35
28.92
30.89
15.00
28.92
30.89
85
17.42
P/E ratio (avg)x
24.95
23.77
24.53
23.75
25.65
26.31
24.04
22.63
22.61
21.61
34.00
22.63
23.91
74
19.11
EV/EBITx
35.77
36.19
34.50
38.35
37.43
37.57
39.65
37.74
34.99
36.69
8.536
37.57
37.06
45
26.44
FCF yield (avg)%
10.76
13.75
16.53
17.12
16.03
16.85
17.85
16.94
19.23
20.59
6.63
17.85
16.90
11
23.86
FCF margin%
11.85
14.41
12.05
15.04
17.95
19.33
17.24
17.73
15.57
17.37
22.33
17.37
16.40
36
0.418
FCF / Net incomex
0.271
0.254
0.247
0.255
0.251
0.273
0.258
0.292
0.321
0.341
0.827
0.292
0.265
51
18.24
ROIC%
20.40
19.01
19.26
20.92
22.51
25.06
25.99
26.31
27.92
25.68
25.42
25.99
23.79
56
18.96
Return on equity%
4.78
2.17
0.96
0.40
1.24
2.61
2.33
4.93
3.63
2.62
28.34
2.62
2.47
60
14.65
Return on assets%
9.03
10.27
12.81
11.44
13.55
12.74
10.11
8.89
8.54
7.47
20.63
8.89
10.19
36
2.52
EPS$
6.97
7.09
6.33
5.52
4.94
5.18
5.07
4.38
4.71
5.02
2.73
0.31%
(4.15%)
—
17.79
EPS growth%
28.09
30.61
28.94
30.97
33.08
31.47
29.43
30.91
29.39
30.06
3.07
30.06
30.34
51
12.02
Bookvalue per sh$
11.88
13.59
14.87
16.36
16.39
16.30
16.12
17.90
19.99
21.83
6.86
5.89%
5.93%
—
5.56
FCF per share$
10.32
12.27
14.60
16.94
17.00
19.89
22.49
25.08
26.78
31.76
5.02
13.32%
12.19%
—
7.17
Dividend per sh$
2.83
2.68
2.75
2.62
2.68
2.73
2.34
2.50
2.46
2.32
8.02
(2.83%)
(2.93%)
—
3.07
Div yield (avg)%
16.34
16.79
16.97
15.19
16.93
19.53
19.40
17.22
14.89
16.74
19.89
17.22
16.86
76
25.33
Payout ratio%
17.98
17.31
19.99
18.75
17.11
15.57
16.29
13.78
16.30
13.32
17.92
15.57
16.70
35
324.6
Shares (diluted)M
386.3
432.0
418.8
455.3
457.3
500.9
546.9
611.1
588.0
581.6
324.5
4.93%
4.20%
41
9.01
Buyback yield%
27.63
29.09
30.35
29.09
31.24
29.00
29.46
32.26
32.89
29.96
18.44
29.96
29.71
76
1.615
D/E ratiox
0.268
0.236
0.226
0.235
0.210
0.220
0.214
0.201
0.208
0.217
1.641
0.214
0.218
58
1.855
Enterprise value$B
5.932
5.329
4.742
4.980
5.022
5.482
4.952
5.353
5.563
5.197
7.883
0.69%
(1.43%)
74
10.64
LT debt$B
13.41
13.01
15.26
16.31
16.89
19.98
21.56
21.93
22.60
24.41
7.346
7.64%
5.67%
10
Revenue
$9.264B
6.63%
1.00×
Cost of revenue
$5.200B
6.40%
0.98×
Operating expenses
$1.280B
6.45%
0.98×
Goodwill & intangibles
17.97%