3.498
Revenue$B
6.502
6.742
6.860
7.058
7.422
7.761
8.212
8.655
9.134
9.487
3.693
5.03%
4.20%
70
6.76
Revenue growth%
10.77
13.06
15.82
16.95
18.59
17.46
18.00
16.43
18.97
17.52
23.92
17.52
17.21
37
5.50
Gross margin%
11.32
12.07
9.68
10.55
9.96
12.10
14.62
14.80
13.40
12.05
10.48
13.40
12.06
45
28.55
Operating margin%
21.66
22.51
20.61
23.46
20.63
19.91
20.71
22.63
21.72
22.06
25.61
21.72
21.69
66
10.09
Net margin%
15.45
13.12
15.38
16.69
13.79
10.83
8.50
10.76
8.01
5.63
29.89
8.50
11.98
25
26.16
P/E ratio (avg)x
31.54
37.80
43.19
51.62
52.16
52.59
60.25
67.13
76.14
86.64
36.05
67.13
52.37
43
36.60
EV/EBITx
30.43
28.10
27.03
26.72
26.04
25.80
23.47
26.41
30.19
29.00
21.42
26.41
26.87
55
21.22
FCF yield (avg)%
26.23
25.38
25.40
24.46
25.63
25.55
23.68
22.43
24.38
25.74
21.48
24.38
25.39
5
3.57
FCF margin%
25.48
28.21
26.90
26.04
25.89
26.63
27.24
27.79
30.70
30.20
19.22
27.79
27.07
48
0.432
FCF / Net incomex
0.333
0.290
0.308
0.316
0.344
0.310
0.319
0.276
0.263
0.242
0.977
0.276
0.309
26
29.38
ROIC%
4.20
2.50
1.30
2.41
4.57
4.81
6.06
3.28
3.64
5.26
2.84
4.81
3.92
64
15.58
Return on equity%
28.48
28.94
26.51
27.94
29.30
29.70
27.01
27.54
27.16
28.04
17.38
27.54
27.99
11
13.42
Return on assets%
19.14
19.36
18.31
20.28
22.82
21.22
22.66
22.70
24.36
26.24
22.21
22.70
21.94
51
10.26
EPS$
16.30
16.81
17.05
17.49
17.85
19.62
21.88
25.40
29.67
31.41
10.67
11.97%
6.92%
—
25.93
EPS growth%
7.16
9.09
10.91
9.70
12.10
13.46
13.89
15.39
15.23
18.20
9.42
15.23
12.78
63
5.76
Bookvalue per sh$
12.20
14.38
14.75
16.87
18.62
18.63
20.57
22.68
23.30
27.17
15.06
7.85%
8.85%
—
4.74
FCF per share$
18.70
19.39
18.73
20.53
20.81
22.92
22.07
21.74
23.95
24.14
13.95
3.01%
3.07%
—
15.27
Dividend per sh$
13.76
12.58
11.63
11.46
11.69
12.33
13.29
12.55
10.84
10.63
6.51
(1.87%)
(3.75%)
—
12.85
Div yield (avg)%
21.26
21.51
18.66
16.45
16.30
19.16
19.26
16.86
16.37
18.90
24.28
18.90
18.78
91
18.59
Payout ratio%
23.81
22.28
23.53
23.64
25.51
23.03
21.90
23.71
25.30
28.12
24.76
23.71
23.67
93
214.7
Shares (diluted)M
229.3
240.4
252.5
243.6
254.6
277.6
299.3
292.3
319.2
321.0
214.4
4.74%
3.47%
26
25.08
Buyback yield%
5.16
3.57
1.75
4.69
6.18
3.43
1.50
2.46
1.15
0.40
25.80
1.50
2.94
71
0.220
D/E ratiox
0.354
0.329
0.349
0.363
0.331
0.330
0.349
0.314
0.316
0.322
0.865
0.322
0.330
93
2.947
Enterprise value$B
3.661
3.778
3.813
3.814
4.291
5.095
5.662
5.666
6.166
6.536
1.465
8.78%
7.76%
49
6.626
LT debt$B
0.743
0.786
0.820
0.979
0.976
1.157
1.282
1.494
1.570
1.832
6.875
13.41%
11.49%
83
Revenue
$9.487B
4.20%
1.00×
Cost of revenue
$6.641B
4.20%
1.00×
Operating expenses
$1.477B
3.63%
0.95×