3.267
Revenue$B
3.997
4.122
4.169
4.297
4.277
4.338
4.424
4.419
4.531
4.498
3.339
1.02%
1.32%
34
7.35
Revenue growth%
9.23
7.27
6.04
3.58
2.09
1.29
1.67
0.40
0.40
0.40
25.58
0.40
1.88
54
14.55
Gross margin%
1.41
3.36
2.22
0.40
0.40
0.40
0.40
3.12
3.88
4.00
4.64
3.12
1.82
68
21.92
Operating margin%
16.68
16.48
17.19
19.26
18.34
18.86
16.36
15.99
17.35
20.17
26.62
17.35
17.27
87
29.35
Net margin%
25.27
22.68
23.15
23.08
24.49
25.29
24.21
22.49
22.63
25.33
19.69
24.21
23.68
70
34.27
P/E ratio (avg)x
49.99
50.50
55.72
63.90
73.97
79.40
86.45
94.56
102.0
109.2
10.06
94.56
76.69
62
32.28
EV/EBITx
13.34
13.12
15.07
17.40
16.74
19.24
18.30
20.82
20.96
22.27
25.94
20.82
17.85
72
29.96
FCF yield (avg)%
17.50
17.44
20.04
22.85
25.26
24.40
27.14
27.16
27.49
30.07
27.55
27.16
24.83
77
6.16
FCF margin%
21.74
21.13
23.74
24.13
24.02
21.68
23.51
26.13
26.91
24.17
23.67
24.17
23.88
85
0.142
FCF / Net incomex
0.452
0.445
0.498
0.527
0.534
0.557
0.546
0.513
0.503
0.581
1.155
0.546
0.520
67
7.89
ROIC%
21.17
20.13
19.92
20.27
18.27
15.86
18.70
17.12
18.83
17.52
24.11
17.52
18.76
81
5.64
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
2.24
1.06
0.40
0.40
2.93
0.40
0.40
29
11.25
Return on assets%
27.68
28.31
30.24
27.37
24.59
24.26
21.39
21.96
20.21
21.76
7.55
21.76
24.43
69
14.29
EPS$
3.97
3.44
3.54
3.09
3.06
3.10
2.70
2.89
3.12
3.01
14.62
(0.36%)
(2.29%)
—
9.89
EPS growth%
27.27
27.92
29.48
30.20
29.18
28.63
26.58
28.41
26.25
25.43
10.04
26.58
28.16
37
8.44
Bookvalue per sh$
9.65
11.15
12.72
11.95
11.21
11.86
11.76
12.20
13.66
14.85
11.87
5.78%
3.62%
—
2.38
FCF per share$
10.56
9.32
8.74
8.53
8.17
8.52
8.82
8.15
8.26
7.81
10.52
(0.89%)
(3.32%)
—
13.83
Dividend per sh$
14.37
15.36
14.55
16.28
17.63
18.28
17.37
19.13
17.50
17.15
11.99
(0.55%)
2.78%
—
3.94
Div yield (avg)%
28.32
26.23
26.73
25.97
26.75
24.43
22.66
21.57
18.62
15.67
14.36
21.57
25.20
41
7.05
Payout ratio%
10.25
13.24
10.99
9.78
11.15
13.02
13.41
14.82
13.57
12.22
21.90
13.41
12.62
38
210.7
Shares (diluted)M
313.9
312.2
320.2
360.1
376.2
400.1
479.5
516.7
622.5
633.6
211.4
10.99%
7.63%
11
23.06
Buyback yield%
18.73
19.01
20.29
19.53
22.41
21.23
19.63
20.59
20.82
20.92
14.23
20.82
20.44
92
0.143
D/E ratiox
2.480
2.488
2.420
2.664
2.782
2.854
3.223
3.536
3.408
3.615
0.677
3.408
2.818
95
2.737
Enterprise value$B
1.301
1.469
1.540
1.571
1.465
1.463
1.685
1.564
1.740
1.904
2.614
5.38%
4.14%
28
4.202
LT debt$B
0.280
0.265
0.291
0.281
0.272
0.263
0.268
0.285
0.310
0.348
3.104
5.00%
2.70%
28
Revenue
$4.498B
1.32%
1.00×
Cost of revenue
$2.491B
1.22%
0.99×
Operating expenses
$978.4M
1.38%
1.01×
Goodwill & intangibles
15.92%