4.498
Revenue$B
6.487
7.096
7.562
8.215
8.674
9.520
10.07
11.06
11.71
12.39
5.014
7.39%
7.68%
7
6.91
Revenue growth%
30.42
29.74
28.53
27.08
29.69
28.95
27.64
24.91
27.90
25.34
4.93
27.64
28.21
65
21.81
Gross margin%
12.65
10.90
7.90
5.99
3.86
4.18
5.23
7.71
8.24
8.07
19.73
7.71
7.81
39
4.42
Operating margin%
30.81
28.42
28.31
25.90
26.74
26.31
28.29
30.94
28.83
31.66
20.67
28.83
28.36
32
4.05
Net margin%
17.64
18.90
18.51
19.03
18.09
18.71
20.69
18.15
19.79
22.78
28.58
19.79
18.81
14
19.27
P/E ratio (avg)x
21.59
23.35
25.66
23.46
21.40
21.76
23.11
24.12
21.23
18.60
25.88
21.76
22.44
23
36.11
EV/EBITx
7.599
7.372
7.368
6.887
7.571
8.107
7.954
8.143
8.448
8.514
36.84
8.143
7.777
55
26.31
FCF yield (avg)%
13.82
11.63
11.64
9.65
8.52
5.59
8.47
10.72
12.49
10.54
26.09
10.54
10.63
76
11.86
FCF margin%
26.70
27.91
27.80
30.40
28.38
30.64
30.40
32.04
29.30
27.11
27.36
30.40
28.84
89
1.125
FCF / Net incomex
0.742
0.779
0.708
0.701
0.702
0.748
0.801
0.764
0.807
0.762
1.392
0.764
0.755
21
18.25
ROIC%
19.10
21.38
23.66
21.91
20.15
19.88
20.48
19.19
19.42
17.56
6.55
19.42
20.01
55
19.69
Return on equity%
6.43
5.40
6.22
3.67
4.12
6.94
4.04
2.19
0.40
3.04
15.81
3.04
4.08
76
29.38
Return on assets%
8.61
10.16
9.73
7.59
9.85
10.61
11.86
10.76
7.83
9.94
16.30
10.61
9.90
89
46.53
EPS$
19.93
21.56
19.39
19.25
17.43
17.07
18.44
16.25
15.82
14.15
51.77
(4.08%)
(4.83%)
—
15.59
EPS growth%
27.54
25.99
27.41
25.27
28.26
26.34
29.08
30.16
27.79
27.24
20.63
27.79
27.48
28
37.06
Bookvalue per sh$
43.69
49.65
55.25
62.91
72.39
70.67
71.96
68.48
68.84
73.42
13.17
0.28%
4.77%
—
22.93
FCF per share$
14.72
14.85
17.42
16.78
17.89
17.75
19.91
19.97
20.41
24.11
12.85
6.15%
4.97%
—
41.46
Dividend per sh$
36.22
36.04
37.90
33.93
36.66
33.97
31.55
31.53
33.93
35.47
45.45
(0.66%)
0.20%
—
27.81
Div yield (avg)%
9.30
11.68
14.35
16.56
14.65
15.34
12.90
12.30
15.11
16.73
2.17
15.11
14.50
38
11.25
Payout ratio%
0.59
2.48
2.30
4.99
5.25
7.87
10.83
12.79
10.25
8.23
14.48
10.25
6.56
55
169.3
Shares (diluted)M
206.5
207.2
220.3
253.2
293.8
306.5
331.9
374.0
379.0
408.2
168.6
6.80%
8.46%
33
21.81
Buyback yield%
24.71
25.93
23.73
21.76
22.19
21.03
21.31
20.46
22.87
23.51
14.07
21.31
22.53
92
1.100
D/E ratiox
1.069
0.994
0.985
0.985
0.909
0.964
0.834
0.770
0.781
0.717
0.922
0.781
0.936
33
7.903
Enterprise value$B
4.557
4.258
3.887
3.497
3.643
3.865
3.590
3.800
4.011
3.637
11.80
(0.03%)
(2.14%)
16
13.40
LT debt$B
2.767
2.878
3.205
3.115
3.344
3.788
3.981
4.053
4.382
4.303
3.396
5.17%
5.11%
31
Revenue
$12.39B
7.68%
1.00×
Cost of revenue
$7.205B
7.30%
0.97×
Operating expenses
$1.276B
8.01%
1.03×
Cash and investments
15.34%