4.550
Revenue$B
3.757
4.114
4.404
4.741
5.089
5.450
5.805
6.279
6.862
7.277
5.077
7.41%
7.53%
54
25.01
Revenue growth%
29.78
30.99
33.88
31.77
33.15
32.75
30.90
29.13
31.74
33.97
8.25
31.74
31.75
78
21.79
Gross margin%
19.02
21.16
20.41
18.64
21.47
24.00
23.17
22.12
24.92
23.31
16.00
23.31
21.79
48
21.06
Operating margin%
12.34
11.86
12.73
11.20
12.77
11.41
13.98
15.25
12.40
9.71
26.93
12.40
12.37
61
20.79
Net margin%
4.67
2.87
5.51
4.06
4.25
4.07
3.31
0.49
2.90
2.59
9.15
2.90
3.69
53
23.85
P/E ratio (avg)x
18.27
20.60
22.18
26.59
27.46
32.88
39.41
43.22
47.65
56.42
33.21
43.22
30.17
48
8.371
EV/EBITx
15.66
13.54
12.02
11.74
10.81
10.85
11.29
12.04
11.36
12.26
35.25
11.36
11.88
69
22.75
FCF yield (avg)%
13.44
15.44
12.80
11.14
12.79
14.80
11.90
10.81
10.40
12.00
10.92
11.90
12.39
71
23.72
FCF margin%
22.34
21.07
18.87
19.86
18.16
19.03
20.68
22.00
23.95
24.81
25.33
22.00
20.87
82
0.526
FCF / Net incomex
1.783
1.806
1.641
1.841
1.836
2.015
1.926
2.056
2.224
2.092
1.425
2.056
1.884
28
5.89
ROIC%
16.56
14.98
15.74
17.14
20.11
22.10
25.02
27.43
28.79
28.69
26.48
27.43
21.10
21
2.85
Return on equity%
8.14
10.63
13.48
12.83
9.97
10.65
8.75
8.18
6.55
8.52
9.74
8.52
9.36
87
21.16
Return on assets%
14.95
13.02
10.37
8.10
8.61
10.48
10.34
8.90
7.60
8.52
24.63
8.90
9.62
40
1.16
EPS$
1.01
0.95
0.99
0.96
0.92
0.83
0.89
0.83
0.87
0.79
1.27
(3.04%)
(2.57%)
—
21.87
EPS growth%
8.65
10.42
8.21
6.72
6.27
6.97
5.81
3.97
1.90
4.21
5.15
4.21
6.50
13
0.30
Bookvalue per sh$
0.87
1.03
1.21
1.40
1.64
1.86
1.82
2.18
2.56
3.06
0.74
13.34%
14.63%
—
1.11
FCF per share$
1.02
0.91
0.80
0.73
0.72
0.72
0.78
0.85
0.86
0.85
0.90
3.36%
(1.97%)
—
0.34
Dividend per sh$
0.80
0.81
0.71
0.68
0.60
0.58
0.55
0.54
0.54
0.58
1.04
(0.61%)
(4.59%)
—
15.06
Div yield (avg)%
9.96
12.21
11.04
9.27
11.95
12.60
14.09
11.51
10.46
8.60
24.19
11.51
11.27
25
15.97
Payout ratio%
22.21
19.65
17.01
16.27
16.18
13.98
13.53
14.11
13.27
11.80
10.32
13.53
15.14
32
3.703
Shares (diluted)B
6.262
6.376
7.505
7.746
7.494
7.866
7.823
8.712
8.969
9.015
3.837
3.76%
4.61%
16
18.31
Buyback yield%
27.91
27.18
26.72
24.39
21.42
23.08
20.77
18.16
18.04
19.53
25.68
19.53
22.25
67
0.167
D/E ratiox
1.337
1.492
1.497
1.710
1.976
2.055
1.962
1.826
1.951
2.118
0.383
1.962
1.888
8
0.962
Enterprise value$B
4.013
4.009
4.214
4.820
4.487
4.137
4.459
4.870
5.371
5.135
0.770
2.73%
3.85%
70
7.288
LT debt$B
7.410
8.049
8.859
9.054
8.971
10.24
10.18
11.59
11.10
12.18
2.809
6.30%
5.81%
19
Revenue
$7.277B
7.53%
1.00×
Cost of revenue
$3.885B
7.81%
1.03×
Operating expenses
$1.616B
7.38%
0.99×
Goodwill & intangibles
15.99%