4.585
Revenue$B
5.431
5.505
5.514
5.634
5.728
5.706
5.864
6.018
5.977
6.006
4.785
0.95%
1.08%
68
16.96
Revenue growth%
5.74
7.79
9.08
11.08
9.78
7.94
7.84
6.60
8.10
5.28
2.96
7.84
7.89
61
12.94
Gross margin%
8.73
8.80
6.10
6.61
5.71
5.70
6.35
8.37
9.61
9.11
20.94
8.37
7.49
60
26.51
Operating margin%
19.58
18.93
18.16
17.83
16.73
19.53
21.54
20.73
18.74
17.38
14.18
19.53
18.84
53
22.27
Net margin%
31.55
32.88
32.95
30.18
29.92
29.47
30.54
32.12
33.29
34.52
28.63
32.12
31.84
79
29.14
P/E ratio (avg)x
39.37
45.34
44.11
45.79
46.07
46.98
49.35
48.69
53.09
59.87
8.653
49.35
46.52
64
21.60
EV/EBITx
32.17
31.03
28.78
28.44
29.79
27.30
27.98
29.31
28.91
25.93
26.64
27.98
28.84
39
23.41
FCF yield (avg)%
5.32
2.97
0.86
0.40
0.40
0.40
0.76
2.75
1.21
0.91
19.86
0.91
0.88
88
3.31
FCF margin%
13.97
14.64
15.32
16.61
17.44
17.73
20.00
19.25
21.39
23.00
18.71
20.00
17.58
44
1.280
FCF / Net incomex
1.426
1.359
1.459
1.562
1.791
1.736
2.021
1.990
1.980
2.229
0.206
1.990
1.763
67
2.29
ROIC%
28.22
29.28
28.56
30.09
29.96
31.25
31.61
32.53
35.41
33.84
18.73
32.53
30.67
95
4.17
Return on equity%
0.40
0.40
2.22
0.40
0.40
0.40
0.40
1.23
1.47
0.40
10.40
0.40
0.40
22
4.04
Return on assets%
14.66
11.89
8.98
8.46
5.94
3.49
1.67
2.97
3.79
5.59
18.65
3.49
5.76
46
14.97
EPS$
29.75
30.92
35.33
42.46
42.66
46.10
54.42
62.41
61.79
72.84
16.71
11.29%
10.04%
—
17.98
EPS growth%
20.46
21.44
20.17
18.54
15.76
17.19
15.09
14.76
16.26
16.19
19.59
16.19
16.72
87
13.08
Bookvalue per sh$
40.11
45.73
49.48
50.89
49.91
55.34
58.79
58.60
58.32
65.04
32.06
5.44%
4.97%
—
16.71
FCF per share$
19.60
21.85
23.75
23.95
23.81
23.54
21.98
21.06
20.55
21.39
42.70
(2.12%)
0.64%
—
20.37
Dividend per sh$
26.01
25.28
26.54
28.68
32.55
32.34
30.61
32.77
37.42
38.17
18.30
3.23%
5.19%
—
2.57
Div yield (avg)%
27.51
25.58
26.24
28.52
26.57
28.88
27.89
25.71
25.87
23.74
8.24
25.87
26.40
91
6.41
Payout ratio%
4.79
4.64
2.41
1.06
0.49
0.40
1.93
3.84
4.63
6.31
19.27
3.84
3.13
81
65.08
Shares (diluted)M
61.81
56.99
52.11
45.36
47.00
44.68
44.10
43.82
42.66
45.83
64.37
(0.50%)
(2.75%)
42
5.55
Buyback yield%
23.80
25.44
27.16
29.77
31.13
30.54
33.03
34.00
35.84
37.75
11.96
34.00
30.83
44
0.718
D/E ratiox
0.879
0.869
0.831
0.856
0.787
0.796
0.862
0.786
0.847
0.890
0.931
0.847
0.852
86
1.192
Enterprise value$B
4.665
4.806
4.692
4.179
4.310
4.053
4.467
4.950
4.815
4.900
1.314
2.60%
0.52%
93
5.936
LT debt$B
0.489
0.544
0.607
0.694
0.779
0.864
0.872
0.962
1.120
1.240
6.161
9.75%
9.55%
51
Revenue
$6.006B
1.08%
1.00×
Cost of revenue
$3.433B
1.34%
1.03×
Operating expenses
$1.019B
0.65%
0.96×
Property and equipment
16.01%