2.472
Revenue$B
4.937
5.029
5.052
5.064
5.138
5.225
5.432
5.510
5.691
2.561
3.087
2.36%
1.52%
60
16.82
Revenue growth%
5.75
8.67
10.32
7.75
5.22
4.28
1.96
4.92
2.95
25.49
22.85
4.28
5.07
43
18.26
Gross margin%
10.54
12.17
14.03
16.29
13.38
11.34
11.89
13.31
13.61
20.54
17.58
13.31
12.74
51
15.17
Operating margin%
25.85
24.91
25.57
24.78
27.17
28.63
27.55
28.18
30.66
12.98
10.44
28.18
26.82
32
14.33
Net margin%
11.17
10.71
9.87
8.19
8.51
9.22
8.25
7.83
8.33
15.46
22.31
8.33
8.86
69
25.56
P/E ratio (avg)x
13.71
13.64
14.68
13.41
13.49
13.12
12.40
11.22
10.38
18.98
17.90
12.40
13.27
17
26.07
EV/EBITx
12.84
14.05
12.72
11.75
11.90
12.64
13.50
13.03
11.54
26.50
6.380
12.64
12.68
85
27.75
FCF yield (avg)%
9.85
7.36
8.67
6.56
5.47
8.28
5.96
7.15
9.37
21.12
10.36
7.15
7.82
87
28.46
FCF margin%
5.32
3.91
1.33
0.40
0.40
2.01
1.68
2.81
0.81
4.18
17.52
1.68
1.85
51
0.134
FCF / Net incomex
2.839
3.344
4.004
4.621
5.301
6.216
6.725
6.962
8.211
0.943
0.802
6.725
4.961
63
6.84
ROIC%
24.40
22.09
20.95
23.65
22.77
23.43
22.17
22.91
23.57
14.66
24.06
22.91
23.17
89
21.96
Return on equity%
25.84
25.86
27.12
26.75
29.64
28.70
31.23
29.75
31.85
21.07
16.31
29.75
27.91
14
29.03
Return on assets%
16.53
17.11
15.73
13.18
11.04
11.44
10.27
12.73
11.40
15.15
11.74
11.40
12.96
35
4.95
EPS$
4.45
4.67
4.98
5.62
5.27
6.02
5.64
6.49
7.58
5.21
5.25
6.17%
6.63%
—
25.10
EPS growth%
20.21
18.59
17.16
19.11
16.24
18.51
19.70
18.64
16.58
17.19
19.60
18.51
18.62
15
3.76
Bookvalue per sh$
4.12
4.27
4.61
4.48
4.67
4.34
4.46
4.31
4.31
6.00
3.21
(0.78%)
0.48%
—
2.55
FCF per share$
4.39
4.75
5.29
5.51
4.92
4.54
4.29
4.68
4.90
2.30
3.12
(2.33%)
(0.03%)
—
1.69
Dividend per sh$
2.13
1.99
2.18
2.17
2.04
1.83
1.72
1.75
1.72
2.64
3.90
(4.55%)
(0.04%)
—
4.48
Div yield (avg)%
11.16
9.98
9.82
11.94
13.76
11.84
14.07
15.07
14.58
24.45
8.97
14.07
11.89
64
28.05
Payout ratio%
6.83
6.29
6.85
9.81
11.43
10.99
13.94
11.09
13.90
2.87
14.87
11.43
10.40
45
197.4
Shares (diluted)M
487.3
474.0
465.2
525.1
625.2
648.9
661.3
731.3
823.6
205.9
196.7
9.42%
8.85%
55
29.17
Buyback yield%
24.01
23.76
23.87
21.39
22.01
24.54
26.78
26.04
25.56
26.80
4.42
25.56
23.94
69
0.989
D/E ratiox
0.557
0.655
0.729
0.710
0.781
0.908
1.071
1.093
1.238
0.635
0.382
1.071
0.755
71
4.144
Enterprise value$B
4.611
4.647
4.199
4.170
3.870
3.357
3.278
3.510
3.795
1.708
2.416
(1.87%)
(1.35%)
45
0.506
LT debt$B
6.021
6.364
6.942
6.573
7.129
7.698
8.193
7.823
8.809
2.698
3.678
6.03%
4.88%
24
Revenue
$5.691B
1.52%
1.00×
Cost of revenue
$2.739B
1.71%
1.02×
Operating expenses
$1.322B
1.26%
0.97×
Property and equipment
18.04%
Spread over hurdle
(21.16%)