8.430
Revenue$B
7.162
7.252
7.559
7.769
7.763
7.873
7.956
7.966
8.024
8.358
8.984
1.49%
1.89%
61
28.24
Revenue growth%
25.90
24.65
22.48
21.21
22.09
23.76
22.42
22.49
20.56
22.42
19.99
22.42
22.45
22
5.91
Gross margin%
3.98
2.78
4.24
5.75
5.84
3.23
0.97
2.29
3.32
6.10
27.23
3.23
3.65
81
27.80
Operating margin%
9.59
9.90
8.82
6.74
7.36
7.67
7.65
8.71
6.99
8.74
13.12
7.67
8.19
62
13.59
Net margin%
19.68
19.93
18.03
16.76
19.16
21.89
22.31
24.57
25.20
26.83
5.26
24.57
20.91
12
16.49
P/E ratio (avg)x
16.53
15.46
15.18
13.93
13.02
14.32
16.08
17.56
16.45
16.60
27.52
16.45
15.77
39
14.59
EV/EBITx
40.88
41.88
44.33
52.43
61.64
69.15
67.75
80.56
86.84
92.62
15.03
80.56
64.69
86
10.84
FCF yield (avg)%
10.42
8.93
10.13
12.97
11.53
11.83
13.86
15.89
17.58
19.94
19.00
15.89
12.40
68
21.18
FCF margin%
2.97
4.23
2.93
1.12
0.40
1.16
0.40
0.40
0.40
2.02
25.17
0.40
1.14
35
0.275
FCF / Net incomex
0.727
0.825
0.894
0.913
0.969
1.140
1.223
1.286
1.531
1.555
0.960
1.286
1.055
85
2.32
ROIC%
0.40
1.39
1.81
0.40
1.09
0.40
0.86
0.40
0.40
0.40
4.57
0.40
0.40
63
29.48
Return on equity%
11.88
12.33
14.22
12.47
10.35
12.03
12.27
14.57
12.93
13.89
16.53
12.93
12.40
92
20.97
Return on assets%
28.21
27.77
28.58
27.55
27.76
25.98
25.45
24.16
21.99
21.08
18.17
24.16
26.77
10
15.01
EPS$
4.65
4.45
4.47
4.42
4.52
4.06
4.23
3.62
3.35
3.06
15.46
(7.55%)
(3.70%)
—
26.91
EPS growth%
11.03
10.91
8.23
6.80
8.42
6.09
8.12
5.96
4.00
2.77
27.44
5.96
7.46
15
5.57
Bookvalue per sh$
15.74
17.71
19.37
21.03
23.64
23.79
22.54
22.40
21.28
23.44
5.56
(0.17%)
3.93%
—
13.03
FCF per share$
5.24
5.83
6.30
6.28
5.83
5.78
5.32
5.03
5.11
4.74
12.12
(4.05%)
0.15%
—
15.67
Dividend per sh$
5.01
4.94
5.30
4.82
4.36
4.53
4.24
3.76
4.04
3.52
17.20
(4.18%)
(3.16%)
—
20.98
Div yield (avg)%
23.02
22.66
21.92
21.80
22.58
20.30
22.60
21.40
22.04
23.57
11.55
22.04
22.31
11
9.15
Payout ratio%
16.07
16.84
19.45
16.74
16.17
17.94
19.66
17.76
20.13
20.81
21.37
19.66
17.85
42
369.9
Shares (diluted)M
528.4
548.2
550.3
541.8
557.4
566.1
645.2
661.2
668.5
803.4
365.2
7.59%
4.64%
47
23.93
Buyback yield%
25.89
25.16
26.45
28.20
28.62
31.41
29.14
27.83
25.71
24.67
9.79
27.83
27.14
34
0.836
D/E ratiox
1.045
1.166
1.290
1.351
1.267
1.180
1.116
1.091
1.245
1.405
1.286
1.180
1.213
18
7.293
Enterprise value$B
5.824
6.348
6.156
6.692
6.110
5.910
5.495
5.752
5.099
5.401
5.621
(2.43%)
(1.12%)
36
5.078
LT debt$B
11.40
12.05
12.85
12.68
14.71
14.35
14.52
14.19
16.46
17.69
3.475
3.75%
5.83%
75
Revenue
$8.358B
1.89%
1.00×
Cost of revenue
$4.916B
2.06%
1.02×
Operating expenses
$1.281B
1.70%
0.98×
Cash and investments
17.56%
Spread over hurdle
24.06%