0.662
Revenue$B
1.619
1.702
1.813
1.862
1.910
2.011
2.126
2.255
2.342
2.394
0.700
4.62%
4.55%
15
26.95
Revenue growth%
17.22
20.03
19.86
17.99
16.95
18.87
17.08
16.35
17.58
19.40
7.64
17.58
17.78
33
2.76
Gross margin%
11.06
8.35
8.58
6.55
4.29
2.73
3.87
0.99
0.97
0.40
24.51
0.99
4.08
81
9.97
Operating margin%
23.96
25.66
25.36
24.61
24.15
24.37
24.98
22.27
24.01
22.80
4.19
24.01
24.26
38
26.80
Net margin%
30.63
28.31
29.26
31.50
33.90
33.46
34.71
35.40
34.52
33.99
25.88
34.52
33.68
11
21.31
P/E ratio (avg)x
10.20
11.76
12.84
13.28
13.05
12.49
13.72
13.25
12.59
11.70
11.95
12.59
12.71
11
23.26
EV/EBITx
26.42
23.65
24.87
25.40
23.41
20.69
22.98
24.04
22.55
21.43
22.89
22.55
23.53
62
28.94
FCF yield (avg)%
27.45
27.13
24.97
27.92
25.40
22.59
20.02
22.48
22.96
24.25
20.23
22.59
24.61
14
7.51
FCF margin%
28.72
31.12
32.02
32.37
29.59
32.17
33.13
33.26
30.62
33.60
12.96
33.13
32.09
69
1.348
FCF / Net incomex
0.132
0.129
0.128
0.140
0.157
0.154
0.172
0.199
0.196
0.227
1.491
0.196
0.156
74
27.46
ROIC%
30.90
30.70
29.26
32.08
34.96
37.28
38.50
36.83
39.18
38.15
23.16
38.15
35.89
67
8.32
Return on equity%
3.42
1.88
4.27
5.14
8.13
7.93
9.62
12.17
10.09
9.89
10.56
9.89
8.03
74
18.05
Return on assets%
12.60
14.90
17.66
14.76
15.78
16.36
13.36
15.88
17.95
16.15
14.91
16.15
15.83
35
0.47
EPS$
0.84
0.82
0.88
0.90
0.88
0.87
0.91
0.97
1.03
1.11
0.48
4.86%
3.35%
—
21.68
EPS growth%
23.91
22.25
20.06
21.91
23.04
23.99
23.03
25.86
25.86
22.94
5.83
23.99
23.03
58
0.29
Bookvalue per sh$
0.51
0.47
0.44
0.40
0.37
0.35
0.31
0.33
0.35
0.37
0.20
0.41%
(2.44%)
—
0.15
FCF per share$
0.45
0.42
0.45
0.45
0.42
0.37
0.40
0.34
0.33
0.34
0.65
(4.15%)
(3.26%)
—
0.53
Dividend per sh$
1.01
1.01
1.04
1.18
1.40
1.46
1.49
1.55
1.82
1.86
0.82
5.83%
6.01%
—
17.89
Div yield (avg)%
5.71
4.02
3.38
5.74
7.39
8.37
6.86
5.76
4.89
3.97
24.52
5.76
5.72
40
5.78
Payout ratio%
27.94
25.33
26.75
28.89
26.52
27.93
27.26
29.17
28.67
28.23
14.16
28.23
27.94
13
1.423
Shares (diluted)B
0.997
0.989
0.919
0.806
0.776
0.777
0.831
0.811
0.842
0.801
1.495
0.62%
(2.11%)
71
4.60
Buyback yield%
13.06
14.14
11.59
10.01
11.53
11.10
10.31
8.54
9.98
8.30
11.32
9.98
10.71
85
0.750
D/E ratiox
1.809
1.870
1.739
1.746
1.652
1.735
1.660
1.558
1.420
1.368
0.178
1.558
1.697
55
1.387
Enterprise value$B
0.654
0.611
0.645
0.661
0.655
0.665
0.734
0.818
0.770
0.688
1.234
0.98%
1.32%
10
1.699
LT debt$B
0.873
0.917
0.994
1.043
1.073
1.104
1.079
1.017
1.052
1.105
0.344
0.57%
2.78%
34
Revenue
$2.394B
4.55%
1.00×
Cost of revenue
$1.161B
4.14%
0.96×
Operating expenses
$516.4M
5.22%
1.07×
Goodwill & intangibles
18.57%