10.98
Revenue$B
12.28
12.58
12.87
13.29
13.64
14.13
14.17
14.23
14.26
14.61
11.87
1.38%
1.88%
95
14.16
Revenue growth%
13.42
10.66
11.84
9.26
10.10
7.70
7.21
9.85
11.02
13.51
16.33
9.85
10.38
50
25.48
Gross margin%
9.12
10.90
12.61
12.60
13.83
11.44
11.04
12.82
11.26
12.56
25.86
11.44
12.00
17
29.74
Operating margin%
16.91
18.85
21.72
19.01
21.69
24.20
23.04
25.02
27.48
28.24
21.02
25.02
22.38
21
15.41
Net margin%
21.75
24.35
23.74
21.98
20.43
22.20
22.39
24.33
27.27
29.57
24.28
24.33
23.06
12
37.78
P/E ratio (avg)x
25.54
26.09
29.02
29.50
33.96
36.69
40.80
46.05
46.71
45.31
13.98
45.31
35.32
56
10.45
EV/EBITx
24.78
25.69
25.88
26.44
27.84
27.83
29.17
29.50
29.09
31.93
22.71
29.17
27.84
60
2.00
FCF yield (avg)%
11.50
13.38
14.90
15.64
13.09
11.05
12.22
14.63
12.10
9.77
2.81
12.10
12.65
17
25.40
FCF margin%
17.43
19.78
21.34
18.53
20.14
21.54
20.87
21.62
20.22
19.58
13.16
20.87
20.18
22
1.385
FCF / Net incomex
0.576
0.674
0.711
0.686
0.726
0.833
0.802
0.809
0.841
0.852
0.274
0.833
0.764
57
6.58
ROIC%
14.36
11.39
10.93
12.44
13.61
14.68
17.31
14.49
14.26
11.59
25.72
14.49
13.93
44
12.77
Return on equity%
7.15
6.04
7.06
9.61
10.92
13.92
12.85
13.60
13.46
15.99
11.98
13.60
11.89
52
3.18
Return on assets%
3.92
1.24
2.71
0.60
3.48
3.27
2.12
4.15
5.89
5.49
11.88
4.15
3.38
92
2.83
EPS$
1.15
1.15
1.13
1.25
1.24
1.10
1.01
0.88
0.96
0.88
2.95
(6.65%)
(2.09%)
—
10.68
EPS growth%
17.71
16.75
15.34
18.12
20.01
19.90
20.33
17.54
19.62
22.12
29.12
19.90
18.87
66
1.87
Bookvalue per sh$
0.82
0.85
0.90
0.91
0.92
1.01
0.93
1.03
0.96
0.99
4.13
1.41%
1.73%
—
2.33
FCF per share$
4.99
4.95
4.41
3.77
3.33
3.03
3.19
3.17
3.18
2.75
3.15
(3.78%)
(5.10%)
—
4.12
Dividend per sh$
3.16
2.92
3.13
3.17
2.98
2.75
3.15
3.28
3.76
4.11
3.94
6.63%
2.99%
—
10.05
Div yield (avg)%
23.78
21.72
23.07
24.82
25.40
24.23
23.05
23.75
22.99
22.94
20.06
23.05
23.41
80
10.43
Payout ratio%
8.38
7.81
9.49
11.82
9.40
6.57
5.62
5.81
8.64
8.56
20.32
6.57
8.47
81
160.4
Shares (diluted)M
170.0
172.0
207.9
238.2
239.9
240.0
265.6
301.4
321.8
367.3
163.3
8.90%
8.53%
72
21.36
Buyback yield%
15.90
14.04
13.48
14.65
12.81
12.88
14.94
17.77
15.94
13.07
15.00
14.94
14.35
8
1.716
D/E ratiox
1.192
1.376
1.610
1.752
1.934
2.180
2.207
2.590
3.040
3.145
1.489
2.590
2.057
16
2.735
Enterprise value$B
3.170
3.654
4.076
4.705
4.679
5.448
5.939
6.388
6.585
7.444
10.77
9.73%
10.28%
69
6.196
LT debt$B
3.097
3.303
3.028
3.034
3.256
3.455
3.756
3.556
3.854
4.140
1.130
4.92%
1.88%
5
Revenue
$14.61B
1.88%
1.00×
Cost of revenue
$9.679B
1.96%
1.01×
Operating expenses
$2.626B
2.02%
1.01×
Goodwill & intangibles
15.25%