0.485
Revenue$B
5.572
5.778
5.824
5.989
6.069
6.177
6.406
6.421
6.541
6.657
0.523
1.87%
2.05%
32
23.93
Revenue growth%
24.98
22.69
22.89
22.66
24.06
26.45
24.00
26.17
25.32
25.07
24.50
25.32
24.52
33
29.64
Gross margin%
11.50
10.92
13.19
14.63
14.94
12.18
12.16
13.39
15.49
16.49
27.73
13.39
13.29
10
18.77
Operating margin%
23.90
20.97
20.88
22.69
23.39
20.53
18.49
15.70
13.03
13.34
19.63
15.70
20.71
71
4.40
Net margin%
28.40
26.35
27.26
27.13
24.76
26.37
24.05
26.19
25.00
25.17
7.03
25.17
26.27
28
29.64
P/E ratio (avg)x
16.11
16.82
17.53
18.90
17.50
15.38
15.46
13.73
13.13
11.46
34.72
13.73
15.78
44
20.10
EV/EBITx
46.05
51.52
60.29
61.03
66.94
75.40
77.04
88.90
103.2
106.5
26.58
88.90
71.17
12
6.32
FCF yield (avg)%
23.45
20.90
18.05
19.43
19.21
17.51
16.97
15.48
14.10
12.07
29.92
15.48
17.78
50
14.39
FCF margin%
6.42
4.03
1.20
0.40
0.40
2.60
0.40
1.53
0.40
0.68
28.46
0.68
0.94
77
0.569
FCF / Net incomex
1.271
1.093
0.968
0.956
0.843
0.912
0.893
0.834
0.736
0.727
0.693
0.834
0.902
82
19.34
ROIC%
14.71
16.75
17.16
16.39
16.53
16.91
19.82
18.02
16.10
14.17
25.87
16.91
16.64
56
2.28
Return on equity%
13.87
11.32
9.39
10.29
9.17
10.24
11.03
8.92
11.16
13.91
2.03
11.03
10.66
20
23.74
Return on assets%
30.06
28.19
25.68
27.83
27.04
25.91
24.09
23.89
21.23
20.21
15.08
23.89
25.80
30
6.54
EPS$
1.69
1.57
1.76
1.94
1.76
1.80
1.70
1.81
1.91
2.01
6.96
2.69%
0.86%
—
16.20
EPS growth%
5.97
4.20
3.01
2.40
3.53
0.63
0.40
0.40
1.83
4.56
4.78
0.63
2.71
28
4.41
Bookvalue per sh$
1.70
1.58
1.59
1.65
1.58
1.44
1.47
1.54
1.38
1.42
3.31
(2.01%)
(0.77%)
—
4.38
FCF per share$
1.20
1.30
1.46
1.52
1.72
1.86
1.77
1.86
1.90
2.10
4.45
4.06%
4.98%
—
3.95
Dividend per sh$
5.33
5.60
5.61
5.89
6.89
7.07
8.18
9.12
9.23
9.59
3.17
6.83%
6.89%
—
9.31
Div yield (avg)%
14.45
16.60
15.52
18.01
15.04
13.16
11.73
9.17
6.67
5.24
17.85
9.17
13.80
61
14.36
Payout ratio%
10.58
8.56
7.31
5.72
7.62
10.55
8.46
6.04
5.64
6.09
20.13
6.09
7.47
64
275.0
Shares (diluted)M
212.6
180.7
163.9
174.8
158.2
143.1
123.6
109.7
116.5
99.62
273.4
(8.84%)
(7.00%)
9
12.82
Buyback yield%
6.04
8.47
7.98
7.73
10.59
13.51
14.75
14.01
15.27
15.23
29.03
14.75
12.05
76
1.617
D/E ratiox
0.519
0.505
0.535
0.558
0.488
0.448
0.441
0.423
0.441
0.416
0.515
0.441
0.468
74
2.673
Enterprise value$B
4.458
4.327
4.827
4.813
4.730
4.455
4.623
4.952
4.628
4.771
2.505
0.17%
0.63%
9
3.192
LT debt$B
5.733
6.156
6.249
5.662
5.648
5.599
5.119
4.800
4.640
4.872
2.748
(2.91%)
(1.84%)
16
Revenue
$6.657B
2.05%
1.00×
Cost of revenue
$4.273B
2.16%
1.01×
Operating expenses
$1.470B
1.97%
0.99×
Goodwill & intangibles
18.66%