5.452
Revenue$B
4.120
4.361
4.649
5.007
5.324
5.569
5.949
6.419
6.803
7.030
5.700
5.72%
5.90%
33
7.01
Revenue growth%
31.19
31.62
33.95
30.96
29.94
28.12
25.77
25.74
25.61
26.78
3.59
25.77
29.03
12
17.76
Gross margin%
16.47
14.31
11.88
13.41
15.28
17.61
17.63
14.94
16.67
15.12
9.36
16.67
15.20
81
12.70
Operating margin%
13.47
15.45
14.87
12.38
10.09
12.91
10.41
8.61
10.61
12.65
20.31
10.61
12.51
7
15.20
Net margin%
27.49
25.72
26.52
24.88
23.31
23.94
24.51
26.38
27.34
26.49
27.38
26.38
26.05
57
25.81
P/E ratio (avg)x
21.16
23.67
25.11
29.34
32.15
37.69
43.96
45.29
48.96
56.22
11.54
45.29
34.92
86
21.00
EV/EBITx
11.90
13.39
13.78
15.48
17.14
17.52
18.00
20.67
20.16
21.96
25.78
20.16
17.33
75
20.71
FCF yield (avg)%
19.20
18.92
16.16
16.87
18.16
18.60
16.89
18.52
18.14
17.35
22.11
18.14
18.15
42
7.55
FCF margin%
24.46
23.72
25.80
23.71
26.08
24.90
26.09
27.49
26.77
26.79
27.89
26.77
25.94
15
0.588
FCF / Net incomex
0.280
0.253
0.247
0.229
0.236
0.219
0.204
0.206
0.216
0.193
0.325
0.206
0.224
9
11.38
ROIC%
23.55
21.00
22.63
22.85
24.26
24.43
23.07
24.31
25.47
26.03
28.96
24.43
23.91
45
11.06
Return on equity%
29.13
26.64
28.47
29.90
28.60
26.87
26.88
28.34
30.38
32.80
21.22
28.34
28.54
47
11.79
Return on assets%
23.53
24.88
23.01
24.66
27.43
26.88
24.68
23.04
22.46
22.28
24.93
23.04
24.09
81
7.27
EPS$
2.09
1.91
1.88
1.68
1.58
1.56
1.57
1.41
1.56
1.68
8.06
1.29%
(2.06%)
—
10.88
EPS growth%
19.52
16.91
18.43
16.98
17.08
18.93
19.33
21.87
21.82
19.18
27.80
19.33
19.05
65
3.71
Bookvalue per sh$
9.07
8.93
10.07
10.15
9.28
9.05
8.38
8.59
8.30
8.33
6.11
(2.14%)
(0.32%)
—
7.88
FCF per share$
6.55
6.61
6.99
8.33
9.45
9.98
10.99
11.02
11.33
13.36
5.33
7.17%
7.80%
—
9.55
Dividend per sh$
3.57
3.54
3.69
3.41
3.68
3.44
3.36
3.56
3.24
3.59
9.77
(0.49%)
0.38%
—
3.12
Div yield (avg)%
19.16
19.33
20.95
23.08
25.79
23.16
21.31
21.14
23.52
22.30
26.01
22.30
21.81
90
26.66
Payout ratio%
7.30
9.59
6.70
6.58
8.48
7.86
4.88
6.18
6.88
4.30
4.38
6.18
6.79
13
613.5
Shares (diluted)M
690.1
777.6
793.1
775.9
838.8
905.8
890.9
809.6
887.2
804.1
622.1
(0.84%)
2.68%
19
22.31
Buyback yield%
19.35
20.50
23.12
23.73
24.68
27.56
28.25
30.04
29.78
30.88
7.23
29.78
26.12
88
1.186
D/E ratiox
0.173
0.202
0.209
0.212
0.206
0.228
0.256
0.255
0.268
0.287
0.151
0.256
0.220
29
3.515
Enterprise value$B
2.548
2.467
2.818
2.608
2.996
3.024
3.142
2.997
2.758
2.665
4.300
(2.31%)
0.43%
73
5.131
LT debt$B
0.362
0.355
0.368
0.438
0.429
0.501
0.540
0.564
0.576
0.599
2.983
6.87%
5.78%
37
Revenue
$7.030B
5.90%
1.00×
Cost of revenue
$4.921B
5.90%
1.00×
Operating expenses
$1.217B
5.37%
0.95×
Cash and investments
17.53%
Goodwill & intangibles
17.15%
Spread over hurdle
(1.21%)