3.024
Revenue$B
3.939
4.031
4.105
4.241
4.363
4.461
4.670
4.717
4.854
5.088
3.173
3.12%
2.91%
43
16.03
Revenue growth%
0.40
1.05
1.08
3.97
5.22
8.06
5.76
3.04
4.74
6.08
18.90
5.76
4.35
8
5.19
Gross margin%
24.60
24.02
21.88
19.44
19.24
20.14
19.28
20.44
22.28
22.04
28.24
20.44
21.16
56
6.45
Operating margin%
25.27
25.07
26.82
27.79
26.44
25.86
27.09
29.70
32.39
33.81
14.91
29.70
26.95
36
11.58
Net margin%
9.78
10.59
13.06
15.57
17.29
17.44
16.86
17.03
19.36
17.87
25.16
17.44
16.94
44
20.61
P/E ratio (avg)x
21.58
21.70
20.56
20.21
21.45
19.15
18.45
18.21
16.12
16.80
19.85
18.21
19.68
75
24.94
EV/EBITx
40.89
46.18
47.63
54.45
57.82
58.71
61.57
67.79
70.67
70.17
22.18
67.79
58.27
80
5.19
FCF yield (avg)%
18.01
15.24
17.21
18.15
16.50
19.43
19.41
20.46
22.80
25.20
8.40
20.46
18.78
7
28.36
FCF margin%
27.63
26.34
27.77
29.73
29.56
31.83
29.17
31.29
30.77
32.51
23.90
31.29
29.64
13
1.255
FCF / Net incomex
0.605
0.598
0.627
0.648
0.552
0.476
0.466
0.472
0.410
0.361
0.397
0.466
0.514
20
28.35
ROIC%
26.92
28.48
26.92
26.47
27.32
28.73
27.66
29.84
29.60
29.79
21.94
29.60
28.07
83
18.91
Return on equity%
0.40
0.40
0.40
0.40
0.50
2.89
5.86
5.32
7.37
5.83
9.23
5.83
1.69
68
16.99
Return on assets%
28.56
30.32
31.82
33.22
30.95
30.50
30.94
33.69
31.46
31.34
3.13
31.34
31.15
21
0.91
EPS$
0.43
0.48
0.55
0.66
0.70
0.75
0.78
0.94
1.06
1.16
1.00
10.78%
10.28%
—
26.59
EPS growth%
7.98
8.27
10.90
13.86
14.35
13.26
13.13
13.05
11.66
13.12
17.45
13.12
13.08
26
0.56
Bookvalue per sh$
0.45
0.42
0.41
0.38
0.37
0.41
0.44
0.41
0.38
0.42
0.49
2.34%
(1.97%)
—
0.89
FCF per share$
0.25
0.26
0.29
0.30
0.32
0.37
0.41
0.44
0.44
0.46
0.84
7.66%
6.84%
—
0.83
Dividend per sh$
0.29
0.35
0.37
0.43
0.45
0.46
0.51
0.61
0.62
0.71
0.55
9.31%
10.90%
—
9.15
Div yield (avg)%
10.16
11.05
11.28
13.12
15.88
16.82
15.55
13.53
12.61
13.70
5.57
13.70
13.33
78
13.58
Payout ratio%
15.26
15.36
16.99
14.55
15.70
18.12
15.68
15.43
17.45
17.61
22.30
17.45
15.69
48
1.965
Shares (diluted)B
2.526
2.657
2.740
2.746
2.988
3.161
3.456
3.187
3.082
2.757
1.941
(1.60%)
0.98%
76
18.55
Buyback yield%
10.86
10.91
12.76
15.43
15.24
15.14
17.49
16.32
15.14
12.24
17.87
15.14
15.14
74
1.553
D/E ratiox
0.227
0.205
0.215
0.217
0.212
0.208
0.201
0.204
0.180
0.158
1.511
0.201
0.206
7
2.766
Enterprise value$B
2.768
2.816
3.179
3.469
3.658
3.828
4.336
5.155
6.067
6.577
2.346
12.45%
10.68%
73
3.806
LT debt$B
4.617
4.590
4.733
4.681
4.296
4.153
4.171
4.538
4.701
5.035
3.966
3.22%
1.48%
94
Revenue
$5.088B
2.91%
1.00×
Cost of revenue
$2.678B
2.96%
1.00×
Operating expenses
$1.126B
3.04%
1.01×
Goodwill & intangibles
17.09%