1.873
Revenue$B
2.118
2.264
2.413
2.567
2.812
3.025
3.293
3.604
3.875
4.181
1.932
8.26%
7.68%
26
4.03
Revenue growth%
9.51
8.94
10.96
12.18
14.75
15.18
15.24
15.52
13.32
10.43
16.49
15.18
12.75
71
2.40
Gross margin%
6.14
7.36
4.96
7.26
8.65
8.27
5.38
6.80
6.30
4.34
27.14
6.30
6.55
27
13.81
Operating margin%
2.26
5.15
6.04
4.46
2.13
2.28
0.88
1.91
3.50
4.95
29.85
2.28
2.89
9
16.02
Net margin%
3.09
1.16
0.67
2.32
2.88
3.06
4.86
6.04
7.28
5.68
4.40
5.68
3.07
21
13.81
P/E ratio (avg)x
23.21
22.65
22.10
24.35
25.40
27.43
25.18
23.44
26.42
26.96
31.55
26.42
24.76
24
10.52
EV/EBITx
5.523
5.630
5.014
4.488
4.105
4.343
3.831
4.029
3.885
4.162
25.55
4.029
4.252
8
4.89
FCF yield (avg)%
27.35
27.79
29.95
32.56
33.08
35.08
34.36
35.80
38.37
36.37
7.38
35.80
33.72
33
12.56
FCF margin%
16.04
16.61
14.57
12.18
11.09
8.84
11.19
11.72
10.36
8.89
18.88
10.36
11.46
93
1.583
FCF / Net incomex
0.336
0.350
0.370
0.414
0.404
0.463
0.531
0.555
0.571
0.611
0.826
0.555
0.438
90
27.05
ROIC%
14.44
14.14
14.14
11.56
10.87
11.29
10.96
13.88
11.07
10.55
20.19
11.07
11.42
90
13.25
Return on equity%
20.37
21.84
23.76
21.97
23.54
24.94
26.84
27.75
29.47
26.72
7.05
26.84
24.35
90
9.84
Return on assets%
3.37
3.73
2.53
5.34
7.40
4.68
5.39
8.04
9.03
9.05
28.42
8.04
5.36
69
0.46
EPS$
0.53
0.53
0.61
0.60
0.63
0.63
0.59
0.54
0.56
0.57
0.51
(2.15%)
0.83%
—
26.79
EPS growth%
14.80
14.26
13.74
13.49
15.85
16.88
14.02
14.34
15.61
17.38
7.20
15.61
14.57
55
0.47
Bookvalue per sh$
0.52
0.52
0.53
0.57
0.59
0.64
0.66
0.67
0.62
0.65
0.67
1.95%
2.75%
—
0.94
FCF per share$
0.40
0.39
0.44
0.49
0.54
0.59
0.59
0.56
0.61
0.62
1.76
2.91%
4.34%
—
1.54
Dividend per sh$
0.91
0.92
0.90
0.88
0.86
0.84
0.85
0.80
0.81
0.75
1.75
(2.77%)
(2.82%)
—
16.59
Div yield (avg)%
27.70
25.74
24.81
27.71
29.66
32.33
33.19
35.26
36.80
39.34
12.37
35.26
31.00
38
3.19
Payout ratio%
18.68
17.96
18.24
15.64
18.18
18.53
17.79
17.95
20.91
23.08
4.06
18.53
18.21
71
1.243
Shares (diluted)B
2.001
2.171
2.334
2.680
3.002
3.061
3.204
3.349
3.474
3.880
1.249
5.26%
8.04%
68
22.85
Buyback yield%
17.26
17.11
14.80
16.82
18.05
18.23
19.12
20.20
18.30
15.72
22.86
18.30
17.65
11
0.629
D/E ratiox
0.747
0.770
0.733
0.702
0.698
0.744
0.697
0.730
0.787
0.742
0.573
0.742
0.738
42
0.973
Enterprise value$B
2.277
2.260
2.293
2.515
2.489
2.670
2.672
2.414
2.325
2.297
3.216
(1.59%)
0.34%
11
1.047
LT debt$B
3.600
4.057
3.826
3.938
3.913
3.960
4.143
4.255
4.101
3.947
3.749
0.18%
2.05%
86
Revenue
$4.181B
7.68%
1.00×
Cost of revenue
$2.186B
8.04%
1.03×
Operating expenses
$959.5M
7.52%
0.99×