1.106
Revenue$B
3.102
3.299
3.515
3.656
3.747
3.917
4.036
4.145
4.234
4.368
1.184
3.11%
4.12%
15
13.57
Revenue growth%
12.78
10.69
9.89
7.45
5.14
5.80
3.90
2.87
1.33
0.40
18.22
2.87
5.47
89
27.00
Gross margin%
27.42
28.17
26.20
23.30
23.36
22.73
22.51
20.83
19.37
16.87
27.74
20.83
23.01
53
2.41
Operating margin%
10.12
12.33
13.86
12.63
12.20
11.14
12.22
10.88
9.18
8.58
21.34
10.88
11.67
79
12.28
Net margin%
12.85
11.01
8.40
5.89
7.50
7.49
9.34
8.73
11.50
11.58
15.93
9.34
9.03
8
24.04
P/E ratio (avg)x
10.13
9.295
8.295
7.578
7.779
8.105
7.412
7.516
8.332
8.591
17.64
8.105
8.200
67
21.94
EV/EBITx
34.09
38.01
42.70
49.57
54.86
58.48
64.91
69.03
67.03
72.41
24.85
67.03
56.67
89
29.92
FCF yield (avg)%
27.40
26.39
26.88
24.20
24.35
26.38
24.92
23.70
23.06
25.76
4.55
24.92
25.34
91
12.52
FCF margin%
12.42
15.05
14.92
13.94
11.08
12.12
10.47
9.08
12.05
11.29
19.58
11.29
12.09
91
0.170
FCF / Net incomex
2.262
2.181
2.028
1.794
1.623
1.665
1.559
1.580
1.716
1.604
0.278
1.604
1.691
10
26.67
ROIC%
5.88
7.53
4.95
2.44
4.98
3.70
1.68
0.40
0.97
0.40
9.23
0.97
3.07
50
7.62
Return on equity%
33.28
31.77
31.42
31.54
31.79
30.40
29.25
32.14
33.56
31.80
6.31
31.80
31.78
25
8.61
Return on assets%
5.96
5.25
2.43
0.40
3.03
5.38
6.62
6.82
6.34
3.40
15.71
6.34
5.32
33
0.48
EPS$
1.37
1.43
1.33
1.40
1.32
1.48
1.41
1.30
1.25
1.15
0.53
(2.77%)
(1.14%)
—
20.63
EPS growth%
14.56
13.15
10.79
12.47
10.72
13.15
15.60
18.41
16.85
16.58
17.85
16.58
13.85
65
0.33
Bookvalue per sh$
1.60
1.86
2.19
2.47
2.95
3.40
3.85
4.42
4.98
5.43
1.25
13.00%
13.39%
—
0.72
FCF per share$
1.02
1.17
1.29
1.41
1.51
1.53
1.60
1.64
1.76
1.70
1.37
2.39%
6.15%
—
1.76
Dividend per sh$
0.73
0.83
0.85
0.85
0.87
0.91
0.93
1.11
1.15
1.17
0.91
6.18%
5.94%
—
4.52
Div yield (avg)%
8.91
10.61
13.05
12.32
13.12
11.57
13.87
11.56
12.72
9.90
29.24
11.57
11.95
43
7.25
Payout ratio%
8.31
10.35
11.64
13.69
15.51
18.30
18.26
18.09
15.78
12.82
18.66
18.09
14.60
70
1.044
Shares (diluted)B
1.049
1.064
1.077
1.191
1.184
1.151
1.155
1.313
1.268
1.438
1.035
3.97%
2.46%
51
25.31
Buyback yield%
16.00
17.02
19.17
20.93
20.47
19.53
17.05
16.85
18.82
21.16
5.49
18.82
18.99
81
0.218
D/E ratiox
1.270
1.423
1.380
1.249
1.233
1.306
1.309
1.381
1.294
1.173
0.519
1.306
1.300
40
2.625
Enterprise value$B
4.196
4.605
5.075
5.814
6.815
7.605
7.453
8.451
10.03
10.97
1.311
10.00%
10.93%
11
1.366
LT debt$B
1.800
1.997
2.131
2.316
2.635
2.494
2.488
2.450
2.429
2.336
1.287
(2.38%)
2.17%
18
Revenue
$4.368B
4.12%
1.00×
Cost of revenue
$2.658B
4.04%
0.99×
Operating expenses
$671.3M
4.96%
1.08×