0.874
Revenue$B
15.02
14.73
14.75
14.87
14.83
15.16
15.32
15.57
15.55
15.43
0.904
0.80%
0.11%
34
10.58
Revenue growth%
27.69
29.81
31.88
32.53
32.97
35.06
37.63
36.58
35.01
33.34
16.68
35.06
33.15
44
4.25
Gross margin%
14.35
14.34
11.59
10.28
10.88
12.37
14.33
16.76
15.15
14.22
26.69
14.33
14.27
64
26.30
Operating margin%
23.37
23.53
21.59
24.40
21.82
23.35
20.94
23.46
23.01
22.37
12.05
23.01
23.18
74
25.39
Net margin%
22.36
20.07
20.76
20.64
22.92
25.35
28.10
30.51
27.99
28.31
8.57
28.10
24.13
67
34.36
P/E ratio (avg)x
15.36
14.79
13.51
12.73
13.72
14.87
13.80
12.42
12.80
11.45
30.45
12.80
13.61
74
36.24
EV/EBITx
28.62
30.79
31.14
30.23
31.68
37.11
41.60
42.93
48.17
52.89
28.12
42.93
34.39
9
4.48
FCF yield (avg)%
3.86
4.98
5.26
7.40
7.28
10.00
10.07
8.20
8.23
10.97
24.31
10.00
7.80
6
2.33
FCF margin%
27.65
26.61
25.99
23.18
20.73
19.41
18.13
19.43
17.62
19.87
14.86
19.41
20.30
43
0.280
FCF / Net incomex
1.702
1.808
2.088
2.124
2.133
2.286
2.627
2.674
2.717
2.947
0.152
2.674
2.210
37
19.35
ROIC%
12.87
11.90
9.87
10.08
9.14
7.16
7.31
7.90
6.25
5.76
27.04
7.16
8.52
61
14.46
Return on equity%
17.22
19.50
16.61
14.98
14.14
13.63
16.08
17.08
15.08
15.56
28.21
15.56
15.82
35
2.87
Return on assets%
22.58
24.65
26.01
25.41
22.75
25.50
22.71
24.80
25.37
27.76
19.94
25.37
25.08
51
3.35
EPS$
2.81
2.82
2.81
3.17
3.16
2.97
2.87
3.11
3.32
3.38
3.57
1.35%
1.88%
—
8.83
EPS growth%
8.14
6.98
5.40
7.93
8.09
6.43
8.82
10.07
9.72
8.68
4.29
8.82
8.11
74
4.78
Bookvalue per sh$
0.93
0.80
0.86
0.79
0.78
0.77
0.68
0.59
0.63
0.61
4.29
(4.92%)
(3.94%)
—
3.53
FCF per share$
4.54
4.66
4.97
5.32
5.19
5.38
6.03
5.64
5.73
5.25
2.37
0.20%
1.10%
—
3.60
Dividend per sh$
3.67
3.53
3.48
3.61
3.64
3.82
3.91
4.46
4.57
4.95
5.57
6.34%
3.99%
—
20.77
Div yield (avg)%
16.20
18.97
20.07
21.50
22.85
20.52
18.53
21.52
24.25
22.38
6.98
21.52
21.01
90
2.63
Payout ratio%
6.71
3.99
5.03
4.03
5.18
2.92
0.40
0.40
0.91
2.35
13.15
0.91
3.46
46
146.4
Shares (diluted)M
129.6
114.2
116.1
105.2
110.5
102.5
88.83
96.29
94.41
85.77
152.1
(4.94%)
(5.17%)
53
28.63
Buyback yield%
20.34
19.59
20.20
19.04
19.71
18.24
18.64
17.67
20.14
21.30
26.05
18.64
19.65
93
0.365
D/E ratiox
1.249
1.150
1.298
1.330
1.380
1.581
1.658
1.612
1.528
1.757
1.401
1.612
1.454
30
4.214
Enterprise value$B
10.43
10.95
10.28
10.08
10.27
10.84
10.06
10.13
9.902
11.16
8.867
1.67%
1.18%
48
7.673
LT debt$B
12.79
15.43
15.34
15.65
17.64
17.17
19.17
20.64
21.36
25.15
12.12
7.35%
7.40%
73
Revenue
$15.43B
0.11%
1.00×
Cost of revenue
$8.936B
(0.17%)
0.97×
Operating expenses
$2.599B
0.63%
1.05×