3.036
Revenue$B
2.868
3.136
3.373
3.555
3.754
4.109
4.384
4.653
4.911
5.329
3.335
7.26%
6.91%
94
8.80
Revenue growth%
28.13
26.63
28.49
28.84
29.30
27.19
30.18
27.22
30.19
29.89
3.26
29.89
28.66
12
6.24
Gross margin%
18.51
16.27
16.02
17.23
14.40
15.68
13.70
13.95
11.63
11.99
6.04
13.70
15.04
9
7.79
Operating margin%
7.09
6.11
4.15
5.53
5.79
3.06
0.90
2.33
1.34
1.75
28.78
1.75
3.61
94
3.21
Net margin%
11.97
13.97
12.90
11.67
11.60
12.06
14.72
14.54
11.96
14.60
18.67
14.54
12.48
41
18.20
P/E ratio (avg)x
54.54
66.18
74.35
84.97
102.2
121.4
123.3
134.3
136.2
160.8
22.27
134.3
111.8
75
31.40
EV/EBITx
11.72
11.56
11.34
12.81
12.48
12.28
11.31
11.83
11.73
12.17
21.17
11.83
11.78
50
3.01
FCF yield (avg)%
12.33
13.89
15.68
17.57
14.83
14.79
17.62
19.26
18.89
18.59
23.88
18.59
16.63
84
11.63
FCF margin%
28.57
27.70
24.80
27.68
25.94
25.42
22.43
23.47
25.63
25.13
27.85
25.13
25.52
41
1.251
FCF / Net incomex
1.692
1.688
1.531
1.687
1.650
1.764
1.577
1.650
1.780
1.739
0.443
1.739
1.687
10
13.73
ROIC%
26.40
25.72
26.04
27.11
25.78
25.96
26.59
25.97
26.26
26.86
22.84
26.26
26.15
52
16.78
Return on equity%
20.05
17.73
20.29
23.14
21.92
19.94
22.02
24.69
26.17
24.39
10.22
24.39
21.97
47
11.27
Return on assets%
25.80
27.04
25.06
23.47
20.61
19.76
19.50
18.64
19.98
17.03
25.44
19.50
20.29
86
3.22
EPS$
3.75
4.15
4.32
4.59
4.73
4.91
4.74
5.43
5.39
5.22
3.29
2.00%
4.07%
—
27.77
EPS growth%
22.15
20.64
23.25
21.57
21.10
19.02
19.42
20.97
20.79
20.02
17.85
20.02
20.88
74
1.00
Bookvalue per sh$
2.16
2.19
2.37
2.50
2.53
2.42
2.27
2.34
2.44
2.26
2.48
(2.24%)
0.68%
—
3.55
FCF per share$
3.26
3.21
3.43
3.27
3.13
2.92
2.62
2.80
2.59
2.28
4.25
(6.16%)
(3.74%)
—
4.71
Dividend per sh$
7.23
7.18
7.70
8.63
10.28
12.12
14.32
13.98
15.09
16.15
3.06
9.44%
9.55%
—
14.58
Div yield (avg)%
9.34
8.54
6.52
4.24
3.88
3.01
5.66
4.89
3.15
4.89
4.63
4.89
4.89
57
14.62
Payout ratio%
27.52
26.74
25.13
27.78
25.34
28.04
29.41
28.79
26.33
23.56
19.28
28.04
27.13
21
469.9
Shares (diluted)M
396.6
394.3
377.6
376.5
397.0
428.5
449.6
446.6
396.0
412.1
461.5
0.75%
0.68%
79
25.06
Buyback yield%
36.67
38.02
37.79
39.75
40.18
39.03
38.77
36.75
35.84
33.26
12.16
36.75
37.90
92
0.351
D/E ratiox
0.554
0.563
0.542
0.570
0.573
0.565
0.583
0.618
0.548
0.558
0.185
0.565
0.564
76
1.352
Enterprise value$B
2.105
2.257
2.382
2.734
3.051
2.881
2.914
3.250
3.245
2.980
1.948
(0.47%)
4.92%
47
0.787
LT debt$B
1.844
2.016
1.995
2.109
2.324
2.469
2.885
3.209
3.180
3.161
0.290
6.35%
6.58%
17
Revenue
$5.329B
6.91%
1.00×
Cost of revenue
$2.629B
6.49%
0.96×
Operating expenses
$802.5M
7.34%
1.04×