8.725
Revenue$B
18.25
17.97
18.44
18.11
18.28
18.44
18.40
18.58
18.34
18.54
9.670
0.29%
(0.04%)
31
16.12
Revenue growth%
6.16
8.11
6.54
6.22
4.67
6.18
4.02
2.17
3.31
3.77
14.15
3.77
5.42
8
15.08
Gross margin%
5.27
3.42
1.07
2.45
2.12
0.76
0.40
2.06
1.05
2.11
3.28
1.05
2.08
6
5.10
Operating margin%
26.84
26.97
29.88
28.21
26.02
23.29
24.31
22.52
24.61
26.84
8.94
24.31
26.43
49
5.65
Net margin%
1.45
0.40
1.10
0.40
0.40
2.50
2.76
0.40
0.40
3.15
5.70
2.50
0.75
61
16.41
P/E ratio (avg)x
11.10
10.71
10.98
10.53
10.46
10.51
11.76
12.29
13.69
12.89
15.18
12.29
11.04
88
18.10
EV/EBITx
31.83
29.90
34.19
34.54
32.17
33.78
39.16
37.98
38.19
44.13
6.251
38.19
34.36
60
2.06
FCF yield (avg)%
19.03
21.90
21.81
20.05
21.25
23.79
25.63
25.17
26.60
27.40
20.16
25.63
22.85
13
19.93
FCF margin%
29.33
26.82
27.08
28.34
30.50
29.45
31.00
33.68
33.35
34.54
6.75
33.35
29.98
70
0.392
FCF / Net incomex
1.265
1.248
1.473
1.514
1.787
1.976
2.186
2.464
2.720
3.279
1.507
2.464
1.882
47
11.99
ROIC%
9.61
11.28
11.36
14.34
16.11
13.14
10.17
8.64
9.14
10.13
10.43
10.13
10.72
55
4.30
Return on equity%
21.75
24.06
23.77
25.31
22.33
23.07
25.38
25.02
25.56
24.19
25.85
25.02
24.12
39
23.12
Return on assets%
15.48
14.68
15.60
18.22
16.71
19.69
19.64
18.04
19.51
17.69
12.56
19.51
17.87
60
3.60
EPS$
9.23
9.18
8.94
9.23
10.42
10.13
10.44
10.77
12.03
13.64
4.00
5.53%
4.24%
—
17.73
EPS growth%
18.92
16.22
15.56
14.46
16.46
18.91
18.05
18.87
16.81
17.87
29.02
18.05
17.34
72
8.65
Bookvalue per sh$
8.63
7.92
9.00
8.40
9.39
9.19
9.94
10.40
10.87
11.61
9.19
4.33%
2.67%
—
4.16
FCF per share$
5.30
5.19
5.31
4.69
5.00
4.68
4.46
4.06
3.82
4.20
1.89
(3.43%)
(1.42%)
—
7.21
Dividend per sh$
7.12
7.25
7.30
7.81
7.04
7.55
7.34
7.71
7.61
7.65
2.09
1.66%
1.11%
—
16.31
Div yield (avg)%
6.01
3.41
0.68
0.40
0.40
2.06
0.40
0.40
1.78
0.73
25.53
0.73
0.70
85
17.80
Payout ratio%
14.93
15.22
15.03
15.27
15.92
14.62
15.02
12.57
15.25
17.05
4.27
15.02
15.12
30
283.2
Shares (diluted)M
293.4
258.9
262.7
272.9
256.7
238.2
213.2
234.5
209.7
226.7
293.6
(2.46%)
(2.60%)
55
22.72
Buyback yield%
28.09
26.78
26.35
26.29
28.03
27.61
29.67
30.27
28.42
27.56
17.63
28.42
27.82
72
0.911
D/E ratiox
1.014
1.012
1.081
1.099
1.109
1.206
1.096
1.220
1.157
1.226
0.439
1.206
1.104
5
4.393
Enterprise value$B
13.57
13.63
14.49
14.84
13.36
13.06
12.53
13.84
13.10
13.85
10.54
0.73%
0.54%
26
11.33
LT debt$B
3.507
4.087
4.373
4.548
4.652
5.023
5.832
6.126
6.406
7.045
14.04
8.65%
7.12%
64
Revenue
$18.54B
(0.04%)
1.00×
Cost of revenue
$8.925B
(0.31%)
0.97×
Operating expenses
$3.697B
0.26%
1.03×
Return on capital
101.71%