1.617
Revenue$B
5.481
5.568
5.629
5.868
6.194
6.472
6.647
6.969
7.227
1.810
1.951
4.26%
3.73%
83
18.45
Revenue growth%
2.55
0.40
0.40
0.55
0.40
2.63
2.60
0.40
2.27
29.66
9.80
2.27
0.48
34
29.83
Gross margin%
11.00
11.04
13.02
15.16
16.66
16.04
14.35
14.68
12.85
12.16
2.12
14.68
13.68
5
18.62
Operating margin%
28.28
28.52
27.75
29.49
26.69
23.79
25.19
26.60
28.65
11.72
16.24
26.60
27.83
11
8.52
Net margin%
18.61
19.42
18.61
17.61
18.56
18.55
16.67
16.41
17.07
8.17
15.66
17.07
18.56
90
7.477
P/E ratio (avg)x
5.819
5.276
4.729
4.681
4.928
4.902
5.019
4.396
4.654
24.69
30.92
4.902
4.915
14
14.32
EV/EBITx
10.84
12.15
13.53
14.13
15.35
15.35
14.96
17.86
19.87
31.41
11.19
15.35
14.54
38
26.49
FCF yield (avg)%
6.24
6.63
9.60
7.40
5.48
2.60
1.36
0.40
0.40
27.22
14.48
1.36
5.16
64
19.04
FCF margin%
17.37
19.88
17.62
17.40
15.30
14.38
14.16
16.16
17.66
12.76
15.75
15.30
17.38
52
1.558
FCF / Net incomex
0.472
0.476
0.501
0.461
0.471
0.455
0.473
0.463
0.492
1.581
0.929
0.471
0.472
58
5.63
ROIC%
11.17
10.93
9.77
12.53
15.23
15.62
13.85
14.51
14.58
26.97
6.30
14.58
13.19
17
8.37
Return on equity%
13.25
12.29
10.22
8.96
6.38
4.03
2.26
1.90
0.80
27.82
28.99
2.26
7.67
34
24.71
Return on assets%
6.55
5.98
7.16
7.79
10.15
10.68
10.18
11.26
9.52
13.34
15.91
10.18
9.46
71
12.44
EPS$
14.15
15.61
15.21
16.50
14.64
15.81
17.68
18.39
16.89
13.37
14.35
0.47%
1.08%
—
4.72
EPS growth%
21.73
20.72
18.61
16.33
14.77
16.12
13.52
15.50
15.93
28.62
4.86
15.50
16.23
42
5.32
Bookvalue per sh$
33.71
33.41
36.34
43.75
46.88
56.53
58.84
67.78
76.76
11.21
9.04
11.90%
10.73%
—
9.26
FCF per share$
11.64
11.29
11.17
13.38
13.26
15.97
16.14
18.45
18.09
4.43
19.32
6.22%
7.05%
—
7.86
Dividend per sh$
28.85
29.43
29.43
29.83
33.27
32.26
35.94
38.79
43.27
7.54
13.46
7.72%
4.99%
—
8.42
Div yield (avg)%
20.15
20.86
21.18
22.68
23.63
25.27
26.03
24.45
25.75
20.82
23.73
25.27
23.16
50
3.16
Payout ratio%
9.64
7.83
6.46
6.84
8.74
6.54
8.89
9.49
9.31
13.76
14.86
8.89
8.81
65
164.2
Shares (diluted)M
159.3
166.2
177.2
155.9
138.9
122.0
130.0
111.4
99.74
172.8
168.0
(8.54%)
(5.48%)
95
10.81
Buyback yield%
9.27
10.23
11.39
12.16
13.60
11.78
12.98
9.99
11.98
28.00
26.74
11.98
11.88
12
1.280
D/E ratiox
1.613
1.419
1.407
1.542
1.584
1.404
1.346
1.203
1.266
0.388
1.753
1.346
1.413
54
5.578
Enterprise value$B
3.694
4.255
4.272
4.658
5.131
5.223
5.942
7.106
7.215
1.659
2.952
9.14%
10.40%
36
1.250
LT debt$B
4.914
5.667
6.427
6.762
7.435
8.186
7.944
7.857
8.760
0.552
0.892
5.31%
5.59%
59
Revenue
$7.227B
3.73%
1.00×
Cost of revenue
$4.415B
3.94%
1.02×
Operating expenses
$1.222B
2.63%
0.90×
Goodwill & intangibles
16.53%