3.654
Revenue$B
3.776
3.895
3.895
3.931
3.909
3.919
3.879
4.003
4.051
4.074
4.026
0.83%
0.63%
39
15.69
Revenue growth%
23.16
22.50
21.17
19.60
21.15
19.00
21.02
21.61
19.14
19.06
26.97
19.14
21.09
51
3.32
Gross margin%
11.24
11.10
11.65
9.96
11.20
13.96
14.33
12.01
12.26
9.50
7.20
12.26
11.44
72
29.56
Operating margin%
12.03
12.42
10.75
12.94
13.58
10.71
13.44
15.30
17.42
20.28
28.28
15.30
13.19
75
25.05
Net margin%
28.63
31.29
34.07
34.94
32.84
31.60
33.36
34.70
33.48
30.70
11.76
33.36
33.10
62
31.28
P/E ratio (avg)x
36.03
37.20
42.66
48.99
56.21
63.77
63.30
65.08
74.85
71.88
9.289
65.08
59.75
57
9.874
EV/EBITx
18.99
18.10
17.98
16.99
18.70
19.56
18.48
16.80
16.61
15.29
21.05
16.80
18.04
70
20.73
FCF yield (avg)%
23.80
24.09
21.81
20.73
19.99
20.53
21.26
20.43
18.21
20.53
21.15
20.53
20.63
46
8.32
FCF margin%
5.65
7.17
8.75
8.35
5.39
6.57
6.65
6.52
6.96
8.71
27.24
6.65
6.81
52
1.445
FCF / Net incomex
0.626
0.649
0.660
0.762
0.893
0.937
0.955
0.949
0.957
1.082
1.784
0.955
0.915
36
18.70
ROIC%
4.80
4.08
4.52
5.30
2.96
1.29
1.45
2.50
0.40
2.47
16.75
1.45
2.73
22
10.92
Return on equity%
18.14
17.58
20.30
17.91
20.41
22.31
23.88
20.92
22.30
24.52
11.46
22.31
20.66
25
8.18
Return on assets%
16.66
14.66
15.83
14.73
15.27
14.19
14.07
14.34
12.51
9.70
15.81
14.07
14.50
55
0.81
EPS$
0.57
0.55
0.53
0.56
0.52
0.57
0.62
0.58
0.63
0.55
0.87
0.86%
(0.32%)
—
29.23
EPS growth%
24.76
25.32
25.35
25.34
22.39
24.20
21.84
24.37
25.75
28.47
11.23
24.37
25.04
56
0.27
Bookvalue per sh$
0.96
1.08
1.19
1.18
1.29
1.50
1.57
1.83
1.83
2.10
1.17
10.32%
8.56%
—
0.67
FCF per share$
0.41
0.36
0.35
0.36
0.34
0.35
0.37
0.35
0.36
0.36
0.82
1.05%
(1.42%)
—
0.54
Dividend per sh$
0.44
0.49
0.49
0.50
0.57
0.65
0.67
0.68
0.74
0.75
1.01
5.39%
6.24%
—
8.83
Div yield (avg)%
28.50
29.99
31.68
28.87
31.01
28.83
30.69
31.44
30.41
27.57
14.82
30.41
30.20
9
28.96
Payout ratio%
3.69
4.21
3.56
4.95
6.91
8.65
7.99
7.47
5.31
6.82
9.43
7.47
6.06
18
2.523
Shares (diluted)B
3.026
3.109
3.588
4.204
4.058
4.548
5.089
5.209
6.038
5.899
2.460
7.77%
7.16%
63
13.30
Buyback yield%
7.23
4.50
4.98
7.49
8.45
6.47
6.75
9.51
12.24
11.34
7.81
9.51
7.36
10
1.094
D/E ratiox
1.124
1.083
1.020
1.091
1.089
1.138
1.158
1.201
1.050
1.116
1.149
1.138
1.103
53
1.625
Enterprise value$B
1.243
1.241
1.173
1.172
1.107
1.078
1.134
1.235
1.073
1.164
0.728
1.01%
0.11%
72
3.243
LT debt$B
2.932
3.518
3.698
3.918
3.931
4.272
4.258
4.521
4.913
5.576
1.368
7.24%
8.49%
12
Revenue
$4.074B
0.63%
1.00×
Cost of revenue
$2.551B
0.67%
1.00×
Operating expenses
$868.8M
0.97%
1.03×
Goodwill & intangibles
17.87%