4.282
Revenue$B
2.869
3.136
3.414
3.756
4.041
4.300
4.688
5.198
5.745
6.168
4.389
8.82%
9.07%
81
9.94
Revenue growth%
18.32
16.43
15.08
15.21
16.00
15.71
13.51
15.47
14.20
16.25
27.23
15.47
15.59
91
5.73
Gross margin%
26.37
26.30
25.40
25.29
26.16
26.21
26.43
28.36
29.19
27.51
23.96
27.51
26.33
83
13.71
Operating margin%
4.91
2.13
1.30
0.41
0.44
1.41
0.40
0.59
2.14
1.77
6.88
1.41
1.36
57
10.35
Net margin%
18.83
18.24
16.88
17.63
15.26
13.10
16.04
13.41
11.42
9.71
6.18
13.10
15.65
12
33.96
P/E ratio (avg)x
38.86
39.86
45.71
52.62
57.12
56.37
55.93
65.90
73.79
81.45
18.88
65.90
56.15
13
13.78
EV/EBITx
12.97
11.90
11.39
11.08
12.31
12.15
12.52
13.36
12.36
11.44
29.73
12.36
12.23
59
25.33
FCF yield (avg)%
21.54
23.88
22.18
23.47
23.93
25.92
24.02
21.54
22.68
20.24
25.45
22.68
23.07
60
14.98
FCF margin%
28.48
27.58
28.30
30.31
30.49
31.67
31.23
30.98
33.48
33.08
3.95
31.67
30.74
68
0.800
FCF / Net incomex
0.512
0.554
0.502
0.460
0.475
0.491
0.466
0.446
0.428
0.429
1.212
0.446
0.470
94
24.46
ROIC%
29.22
29.34
27.18
29.03
27.95
25.02
23.79
25.69
24.51
23.63
3.73
24.51
26.44
11
11.33
Return on equity%
14.16
14.85
15.79
18.36
16.88
17.73
19.41
20.42
22.25
20.74
16.75
20.42
18.05
14
12.90
Return on assets%
7.18
9.55
7.39
8.01
8.59
5.99
3.98
1.66
0.40
0.40
25.70
1.66
6.58
66
2.25
EPS$
1.88
1.91
1.83
1.68
1.57
1.65
1.67
1.65
1.61
1.80
2.45
2.82%
(1.04%)
—
28.46
EPS growth%
14.46
14.10
15.24
18.17
18.07
15.37
16.84
17.01
14.70
12.73
4.26
15.37
15.30
32
1.81
Bookvalue per sh$
1.89
1.83
1.78
1.61
1.57
1.52
1.50
1.57
1.50
1.42
2.97
(2.07%)
(2.36%)
—
2.47
FCF per share$
0.98
1.07
1.15
1.34
1.35
1.26
1.28
1.38
1.34
1.45
0.84
1.51%
3.74%
—
0.60
Dividend per sh$
2.89
2.87
2.74
2.64
2.41
2.38
2.50
2.64
3.01
2.96
1.69
4.14%
(0.62%)
—
22.82
Div yield (avg)%
22.63
21.97
19.53
17.22
14.34
11.65
13.04
10.95
12.77
15.60
29.28
12.77
14.97
21
4.93
Payout ratio%
4.82
5.39
6.06
3.17
0.57
0.40
1.80
3.31
2.68
1.82
15.19
1.82
2.92
60
0.710
Shares (diluted)B
1.363
1.438
1.682
1.924
2.107
2.121
2.176
2.355
2.387
2.468
0.683
3.21%
7.71%
18
25.37
Buyback yield%
11.14
11.33
12.40
11.24
8.40
6.83
9.44
8.71
8.74
7.09
16.69
8.71
9.09
27
1.083
D/E ratiox
1.199
1.202
1.128
1.233
1.151
1.308
1.522
1.535
1.685
1.806
0.637
1.535
1.270
81
3.670
Enterprise value$B
5.452
5.453
5.521
5.733
5.730
5.570
6.191
7.139
7.230
8.561
2.670
8.36%
4.43%
55
3.917
LT debt$B
4.241
4.424
4.072
4.001
4.039
4.245
4.041
4.346
4.194
4.504
2.294
2.20%
1.30%
71
Revenue
$6.168B
9.07%
1.00×
Cost of revenue
$4.317B
9.07%
1.00×
Operating expenses
$1.196B
9.30%
1.02×
Goodwill & intangibles
19.80%
Property and equipment
15.88%