4.325
Revenue$B
3.443
3.763
4.042
4.356
4.630
5.086
5.511
5.990
6.403
6.898
4.521
8.30%
8.09%
20
29.65
Revenue growth%
15.04
17.89
15.47
14.75
14.47
17.37
17.57
17.69
19.51
17.86
2.05
17.69
17.47
13
8.96
Gross margin%
14.61
14.73
15.81
13.25
11.99
14.67
12.34
9.53
9.75
11.46
5.84
11.46
12.79
40
22.28
Operating margin%
1.99
3.64
5.23
7.97
10.25
8.87
7.30
8.48
6.11
8.45
18.92
8.45
7.64
32
16.16
Net margin%
1.18
4.16
6.72
9.61
10.86
11.09
10.57
11.43
9.47
11.76
3.63
11.09
10.09
33
8.352
P/E ratio (avg)x
14.12
13.31
14.25
13.31
13.90
11.99
11.37
11.17
10.43
11.26
11.42
11.26
12.65
39
29.68
EV/EBITx
32.09
31.98
34.81
35.09
40.26
41.79
38.89
38.29
42.57
44.00
33.39
41.79
38.59
13
19.30
FCF yield (avg)%
13.43
11.41
13.60
15.48
13.55
12.53
10.04
7.78
8.15
5.97
9.49
8.15
11.97
9
26.09
FCF margin%
3.30
4.84
5.37
6.30
7.24
7.52
7.07
8.75
6.81
8.40
13.00
7.52
6.94
81
0.251
FCF / Net incomex
0.667
0.668
0.733
0.807
0.741
0.682
0.610
0.571
0.584
0.587
0.352
0.587
0.668
9
25.76
ROIC%
19.31
20.31
18.88
18.99
16.44
17.67
19.20
17.68
17.67
18.73
8.93
17.68
18.80
92
16.77
Return on equity%
8.42
9.65
7.01
8.19
11.19
13.40
12.88
14.71
16.40
19.06
29.54
14.71
12.03
79
7.72
Return on assets%
16.70
17.07
17.94
17.03
15.62
14.91
13.26
13.70
15.83
16.20
4.79
14.91
16.01
8
4.42
EPS$
3.43
3.74
4.15
4.44
4.13
4.46
4.32
4.08
4.30
4.27
4.75
0.70%
3.17%
—
8.53
EPS growth%
10.25
8.41
8.68
8.32
7.82
8.90
10.41
9.74
8.46
8.40
21.82
8.90
8.57
5
4.48
Bookvalue per sh$
3.53
3.97
4.38
4.77
5.55
6.64
7.13
8.15
8.25
8.74
1.25
9.49%
10.41%
—
2.00
FCF per share$
1.65
1.52
1.39
1.20
1.20
1.19
1.23
1.13
1.24
1.33
3.59
2.15%
(1.84%)
—
1.05
Dividend per sh$
4.61
4.38
5.12
5.27
5.98
5.94
6.08
6.45
7.03
7.20
3.62
3.77%
4.88%
—
17.63
Div yield (avg)%
26.19
28.55
30.89
27.93
29.48
31.02
32.06
31.32
28.49
27.57
10.78
31.02
29.02
52
6.82
Payout ratio%
9.54
9.27
11.59
9.04
10.53
8.15
8.95
9.52
10.70
10.04
11.94
9.52
9.53
93
161.1
Shares (diluted)M
163.8
143.4
142.6
130.2
115.7
106.1
112.5
96.82
91.97
100.2
161.2
(2.82%)
(4.77%)
37
7.92
Buyback yield%
2.50
2.31
1.23
0.40
0.40
2.21
4.65
6.61
6.07
7.88
27.48
6.07
2.40
41
1.131
D/E ratiox
1.463
1.332
1.323
1.499
1.483
1.468
1.504
1.643
1.623
1.698
0.691
1.623
1.491
43
6.072
Enterprise value$B
1.225
1.334
1.511
1.532
1.471
1.691
1.782
1.789
2.045
2.031
5.866
6.66%
5.04%
75
6.265
LT debt$B
4.523
4.809
5.137
4.735
4.373
3.718
3.982
4.237
3.901
4.174
5.724
(0.92%)
(2.11%)
72
Revenue
$6.898B
8.09%
1.00×
Cost of revenue
$3.257B
7.83%
0.98×
Operating expenses
$1.376B
8.43%
1.03×
Goodwill & intangibles
16.23%