0.568
Revenue$B
9.601
9.622
9.841
9.914
9.829
9.872
10.04
10.26
10.44
10.74
0.581
1.80%
1.06%
6
16.35
Revenue growth%
14.77
16.47
16.46
14.54
12.51
11.39
13.30
15.29
14.51
13.98
19.85
13.98
14.52
69
12.48
Gross margin%
18.56
20.88
20.13
17.60
17.33
16.54
14.67
13.44
15.37
16.26
4.69
15.37
16.94
81
15.57
Operating margin%
7.54
10.28
8.48
10.02
13.01
15.93
18.19
15.97
15.22
14.01
8.12
15.93
13.51
21
3.94
Net margin%
13.62
14.71
12.01
9.39
7.81
9.54
7.97
7.25
8.69
10.64
5.15
8.69
9.47
77
26.02
P/E ratio (avg)x
38.22
41.62
42.30
41.76
46.00
48.56
46.07
47.70
50.74
48.76
6.349
48.56
46.03
89
16.51
EV/EBITx
15.70
14.05
13.22
13.61
13.20
11.98
10.69
10.25
10.26
11.29
31.17
10.69
12.59
21
3.47
FCF yield (avg)%
11.99
14.94
15.42
14.51
12.62
14.86
12.06
13.63
16.18
17.92
5.39
14.86
14.68
66
4.52
FCF margin%
31.49
30.05
28.82
31.38
34.36
33.71
34.02
35.60
36.89
39.14
28.80
35.60
33.86
23
0.740
FCF / Net incomex
2.636
2.674
2.903
3.144
3.483
3.659
3.561
3.365
3.310
3.576
1.422
3.561
3.338
50
10.43
ROIC%
14.70
15.34
13.36
15.72
17.47
17.38
18.26
18.03
19.99
19.07
14.45
18.26
17.43
48
6.21
Return on equity%
27.37
25.31
24.78
26.14
23.36
21.46
21.64
22.10
22.98
23.53
15.11
22.10
23.44
20
14.86
Return on assets%
9.05
10.35
7.53
8.61
11.30
13.33
12.13
10.32
7.85
5.87
17.37
10.32
9.68
10
2.25
EPS$
4.91
4.78
4.86
4.81
4.71
4.81
5.28
5.93
6.25
6.35
2.33
6.17%
1.89%
—
11.99
EPS growth%
18.45
18.88
21.67
20.34
23.24
25.80
25.23
22.47
22.18
21.35
22.25
22.47
21.92
19
0.94
Bookvalue per sh$
1.46
1.63
1.64
1.75
1.64
1.71
1.60
1.71
1.66
1.62
3.23
(0.16%)
2.23%
—
1.89
FCF per share$
2.09
2.10
2.10
2.28
2.00
1.95
2.14
2.05
1.78
1.59
3.91
(4.46%)
(2.11%)
—
2.69
Dividend per sh$
2.17
2.17
2.48
2.34
2.51
2.70
2.88
2.97
3.20
3.59
2.06
7.43%
5.27%
—
7.14
Div yield (avg)%
2.93
0.65
0.40
0.40
0.86
1.65
1.77
1.07
0.40
2.55
15.69
1.65
0.97
28
3.34
Payout ratio%
4.87
3.54
3.73
4.86
2.09
3.76
4.94
7.57
8.36
9.90
21.82
7.57
4.87
11
490.7
Shares (diluted)M
416.6
401.7
400.6
421.2
426.3
423.5
384.0
412.7
389.2
364.7
492.0
(3.07%)
(0.66%)
18
13.67
Buyback yield%
17.82
18.21
15.79
16.28
17.78
16.32
13.57
16.25
13.34
11.23
11.89
13.57
16.27
34
1.379
D/E ratiox
0.153
0.178
0.195
0.215
0.224
0.261
0.268
0.321
0.384
0.424
1.277
0.321
0.243
28
3.908
Enterprise value$B
3.363
3.480
3.757
3.908
3.794
3.284
3.346
3.541
3.406
3.490
6.033
(1.66%)
0.58%
69
8.342
LT debt$B
11.30
11.27
10.77
10.37
10.50
10.18
11.32
12.65
11.92
11.12
0.881
1.16%
0.49%
41
Revenue
$10.74B
1.06%
1.00×
Cost of revenue
$6.794B
1.05%
1.00×
Operating expenses
$1.266B
1.08%
1.00×
Goodwill & intangibles
14.81%