0.962
Revenue$B
8.473
8.832
9.266
9.701
10.32
11.06
11.46
12.02
12.60
12.89
1.072
4.54%
4.70%
39
20.07
Revenue growth%
3.54
1.62
0.40
1.83
2.33
0.40
0.40
1.45
0.40
0.40
16.28
0.40
0.92
38
17.28
Gross margin%
18.43
18.38
20.36
20.44
18.05
17.02
17.59
18.96
21.37
18.46
7.62
18.46
18.45
14
7.45
Operating margin%
1.35
0.40
2.47
2.09
4.17
3.40
5.27
4.45
4.84
2.77
29.05
4.45
3.09
66
27.03
Net margin%
27.47
27.54
25.19
25.40
23.97
23.91
26.04
23.32
22.73
22.51
17.85
23.32
24.58
84
28.56
P/E ratio (avg)x
17.75
20.12
19.39
20.68
21.02
21.18
22.85
23.41
21.92
24.42
11.12
22.85
21.10
60
13.96
EV/EBITx
25.43
28.73
29.11
34.49
40.69
42.32
49.33
54.07
59.36
70.15
11.24
54.07
41.51
67
15.30
FCF yield (avg)%
29.92
27.95
28.07
31.05
29.32
28.70
26.64
24.57
26.94
26.03
11.99
26.64
28.01
27
20.72
FCF margin%
21.88
20.79
22.77
22.74
22.13
20.50
21.46
21.89
21.40
22.10
6.17
21.46
21.88
51
1.748
FCF / Net incomex
1.653
1.594
1.750
1.541
1.446
1.517
1.613
1.514
1.639
1.829
1.559
1.613
1.603
65
19.67
ROIC%
22.77
24.96
24.52
24.33
25.76
25.54
23.15
25.13
25.31
24.81
3.28
25.13
24.88
71
14.46
Return on equity%
25.50
22.82
22.92
20.66
18.50
15.74
14.35
11.96
12.66
14.25
25.67
14.25
17.12
73
22.40
Return on assets%
5.10
2.26
1.43
0.40
0.40
1.15
1.62
1.41
4.37
3.92
26.65
1.62
1.53
49
6.76
EPS$
2.02
2.22
2.55
2.90
3.13
3.28
3.75
4.27
4.87
5.01
7.38
9.84%
9.58%
—
17.72
EPS growth%
24.14
24.04
25.78
24.52
22.12
19.63
16.90
19.52
19.06
16.98
16.11
19.06
20.88
77
4.69
Bookvalue per sh$
1.56
1.55
1.45
1.53
1.41
1.32
1.21
1.12
1.12
1.06
8.08
(5.54%)
(3.02%)
—
1.35
FCF per share$
1.69
1.50
1.39
1.32
1.24
1.18
1.17
1.10
1.20
1.22
3.61
(0.30%)
(4.19%)
—
7.99
Dividend per sh$
4.87
5.01
5.99
6.31
6.81
8.03
9.15
10.35
11.47
11.27
2.86
10.62%
10.48%
—
13.62
Div yield (avg)%
26.01
26.52
26.22
27.58
25.77
28.60
31.13
33.46
35.47
34.60
2.38
33.46
28.09
53
29.43
Payout ratio%
25.21
26.98
29.34
29.34
26.63
23.94
22.48
22.51
24.82
22.08
25.50
22.51
25.02
54
167.1
Shares (diluted)M
177.4
187.6
189.9
221.6
264.6
272.5
329.5
390.2
452.3
453.7
166.9
11.39%
10.13%
72
23.15
Buyback yield%
2.74
3.30
3.69
1.69
3.35
2.88
0.40
0.40
0.40
0.40
10.99
0.40
2.22
76
1.449
D/E ratiox
1.083
0.970
0.965
0.886
0.823
0.739
0.701
0.675
0.691
0.736
0.531
0.701
0.781
38
2.473
Enterprise value$B
8.432
7.753
7.148
6.417
6.070
5.963
5.819
5.235
5.416
5.812
5.732
(0.86%)
(2.76%)
76
3.521
LT debt$B
2.767
2.612
2.466
2.351
2.650
2.467
2.677
2.864
3.018
2.950
12.23
2.17%
0.11%
91
Revenue
$12.89B
4.70%
1.00×
Cost of revenue
$9.020B
4.70%
1.00×
Operating expenses
$2.693B
5.01%
1.03×