1.094
Revenue$B
12.67
13.23
14.11
14.89
15.49
16.36
17.29
18.43
19.29
20.74
1.162
6.01%
5.56%
16
29.15
Revenue growth%
28.91
31.14
29.48
30.83
27.92
27.55
30.07
28.56
26.80
25.72
21.53
27.55
28.73
38
2.98
Gross margin%
4.22
1.82
0.68
0.40
0.40
2.11
3.10
2.71
1.25
0.40
13.23
2.11
1.53
30
25.89
Operating margin%
9.68
11.58
9.56
7.07
6.23
8.13
9.85
10.53
13.06
15.79
22.33
10.53
9.77
35
2.37
Net margin%
22.89
21.41
22.56
21.07
23.17
21.34
20.69
18.46
15.67
17.62
20.39
18.46
21.20
48
36.56
P/E ratio (avg)x
29.27
29.62
29.72
27.37
28.35
26.12
24.18
23.78
22.47
23.06
17.54
23.78
26.74
33
11.78
EV/EBITx
21.01
21.39
19.28
18.89
17.92
18.54
16.77
17.75
15.97
16.43
11.58
16.77
18.23
31
3.13
FCF yield (avg)%
19.49
20.13
17.54
15.82
15.93
14.56
12.09
12.39
10.64
12.30
26.47
12.30
15.19
81
4.64
FCF margin%
21.90
19.65
17.81
18.40
20.51
21.65
23.62
21.60
21.34
21.36
23.46
21.60
21.35
69
1.019
FCF / Net incomex
0.321
0.307
0.321
0.325
0.324
0.355
0.401
0.430
0.410
0.380
0.962
0.401
0.340
84
3.57
ROIC%
10.54
8.99
11.26
8.73
6.87
7.78
9.60
9.20
6.53
5.36
14.05
7.78
8.86
47
14.75
Return on equity%
0.40
0.40
1.48
0.40
0.40
1.70
1.10
0.40
0.40
0.40
7.23
0.40
0.40
36
27.67
Return on assets%
24.75
26.66
26.70
28.17
30.40
30.21
30.54
29.04
29.97
28.05
2.25
29.97
28.61
81
10.71
EPS$
12.98
12.29
13.94
14.26
13.18
12.37
11.90
10.98
11.40
12.75
11.08
(0.66%)
0.06%
—
20.70
EPS growth%
8.86
7.01
8.28
8.24
7.80
7.73
10.49
12.32
13.26
13.03
28.46
12.32
8.57
90
9.50
Bookvalue per sh$
6.04
6.01
5.61
4.80
4.14
3.90
4.04
4.37
4.76
4.20
9.99
0.28%
(5.05%)
—
8.19
FCF per share$
17.31
18.25
17.58
18.52
19.30
19.48
18.72
20.24
18.88
17.08
18.44
(2.42%)
0.23%
—
7.99
Dividend per sh$
9.28
10.38
10.80
10.85
12.88
12.69
13.50
14.10
14.69
17.03
6.72
5.75%
7.64%
—
24.03
Div yield (avg)%
21.71
23.82
24.36
25.83
28.61
29.77
29.64
29.90
31.18
31.65
24.28
29.90
29.13
53
2.38
Payout ratio%
17.19
14.55
16.71
15.65
15.22
14.64
15.06
12.16
12.51
13.60
6.50
13.60
14.85
71
551.0
Shares (diluted)M
529.8
485.1
473.9
467.4
514.7
465.6
447.0
414.2
402.6
362.3
554.1
(6.78%)
(3.80%)
30
10.63
Buyback yield%
30.12
29.00
29.33
27.89
28.01
28.25
29.87
29.46
27.55
29.56
7.64
29.46
29.17
51
0.902
D/E ratiox
1.028
1.063
1.150
1.254
1.406
1.578
1.880
2.209
2.435
2.588
1.422
2.209
1.492
33
4.483
Enterprise value$B
8.347
7.525
8.412
7.531
7.015
6.609
6.679
5.936
5.546
5.644
9.872
(4.26%)
(3.62%)
62
15.61
LT debt$B
17.37
15.34
17.14
15.66
14.70
13.28
13.70
15.09
15.44
14.57
11.79
(0.17%)
(0.91%)
49
Revenue
$20.74B
5.56%
1.00×
Cost of revenue
$13.49B
5.44%
0.99×
Operating expenses
$3.992B
5.58%
1.00×
Cash and investments
19.30%
Property and equipment
18.88%