3.949
Revenue$B
3.166
3.126
3.130
3.208
3.278
3.351
3.316
3.385
3.497
3.591
4.106
1.84%
1.45%
9
2.65
Revenue growth%
18.80
19.41
16.73
17.53
17.26
19.24
19.09
17.06
15.61
16.09
6.34
17.06
17.40
37
26.27
Gross margin%
13.94
13.69
13.01
13.92
15.50
16.32
18.08
16.08
16.81
15.51
10.51
16.32
15.51
77
20.73
Operating margin%
28.29
29.86
30.43
31.03
29.45
28.51
31.10
31.68
29.78
30.02
27.71
30.02
29.94
40
3.77
Net margin%
0.51
0.40
1.14
0.40
2.61
1.22
3.94
2.16
2.66
3.68
4.82
2.66
1.69
33
20.78
P/E ratio (avg)x
30.34
29.57
33.44
38.32
39.42
41.36
47.36
54.44
56.66
64.46
28.27
54.44
40.39
64
19.39
EV/EBITx
18.68
17.77
19.97
18.20
19.22
21.99
24.49
26.44
24.60
26.99
15.37
24.60
20.98
20
13.03
FCF yield (avg)%
8.58
11.08
12.65
9.88
11.39
13.12
15.42
17.67
15.58
15.41
25.15
15.42
12.89
93
12.38
FCF margin%
16.86
14.48
15.01
17.77
16.26
15.47
17.65
19.66
19.24
17.87
23.07
17.87
17.25
73
1.228
FCF / Net incomex
1.184
1.171
1.174
1.270
1.306
1.235
1.437
1.518
1.728
1.879
1.269
1.518
1.288
37
9.80
ROIC%
25.28
25.22
22.80
24.70
25.31
24.96
25.38
27.01
25.82
27.29
19.30
25.82
25.29
11
7.06
Return on equity%
15.35
13.21
12.26
10.43
12.53
10.08
10.57
12.17
13.45
15.11
29.16
12.17
12.40
75
15.27
Return on assets%
20.56
18.88
18.11
20.10
18.72
18.50
20.31
21.53
22.24
21.12
7.91
21.12
20.20
22
0.14
EPS$
0.30
0.31
0.33
0.31
0.28
0.31
0.31
0.33
0.34
0.36
0.15
4.77%
2.27%
—
11.52
EPS growth%
19.89
20.22
18.21
17.69
19.28
21.05
20.05
19.42
21.24
20.34
2.73
20.34
19.97
25
0.36
Bookvalue per sh$
0.36
0.39
0.39
0.45
0.47
0.49
0.46
0.48
0.44
0.48
0.12
0.52%
2.58%
—
0.16
FCF per share$
0.15
0.16
0.18
0.21
0.20
0.19
0.21
0.23
0.27
0.28
0.28
7.02%
7.58%
—
0.12
Dividend per sh$
0.36
0.35
0.32
0.33
0.31
0.32
0.29
0.28
0.29
0.31
0.32
0.40%
(1.05%)
—
17.75
Div yield (avg)%
31.25
29.63
29.52
28.50
25.70
22.89
21.28
20.31
17.65
14.95
12.36
20.31
24.30
49
29.35
Payout ratio%
11.65
10.43
12.15
12.97
12.28
14.85
12.84
15.02
16.57
17.07
25.66
15.02
12.90
80
4.685
Shares (diluted)B
5.969
6.422
7.457
7.483
8.032
8.765
8.643
9.041
10.14
10.83
4.549
6.16%
6.57%
31
22.08
Buyback yield%
24.55
26.82
25.31
23.53
24.42
24.86
23.91
26.87
24.84
22.74
4.49
24.84
24.69
6
1.664
D/E ratiox
1.889
2.065
2.103
2.241
2.543
2.645
2.602
2.868
3.422
3.898
1.182
2.868
2.573
10
1,861
Enterprise value$M
897.4
774.4
669.9
646.7
599.1
628.1
530.5
563.5
540.7
534.6
400.6
(2.25%)
(4.36%)
90
3.875
LT debt$B
3.080
2.749
2.567
2.529
2.653
2.364
2.247
2.168
2.338
2.102
0.904
(4.55%)
(2.62%)
24
Revenue
$3.591B
1.45%
1.00×
Cost of revenue
$2.108B
1.14%
0.97×
Operating expenses
$575.4M
2.55%
1.11×