2.668
Revenue$B
2.348
2.428
2.457
2.525
2.631
2.726
2.756
2.843
2.987
3.113
2.980
3.42%
3.28%
85
3.39
Revenue growth%
6.92
6.93
5.70
8.66
6.77
4.68
2.89
4.03
6.43
7.64
22.05
4.68
6.60
79
24.10
Gross margin%
27.34
29.32
27.32
24.46
25.30
26.40
26.88
25.83
28.49
27.11
11.91
26.88
26.99
77
15.68
Operating margin%
3.75
6.07
5.48
4.11
3.05
2.30
5.14
3.13
3.06
1.82
24.56
3.06
3.44
86
5.71
Net margin%
26.68
25.30
23.48
23.69
21.99
23.71
24.51
25.09
25.54
26.33
7.51
25.09
24.80
53
24.84
P/E ratio (avg)x
11.52
11.63
12.81
13.77
13.33
13.65
12.13
11.94
11.28
10.14
19.87
11.94
12.04
58
30.51
EV/EBITx
46.15
54.40
59.09
65.84
67.78
78.43
80.68
93.89
93.22
90.94
36.31
90.94
73.10
13
5.28
FCF yield (avg)%
18.63
16.37
18.21
20.93
22.88
22.69
25.54
25.10
26.31
23.40
3.96
25.10
22.79
84
26.92
FCF margin%
4.48
2.71
4.85
3.34
5.65
8.42
10.62
7.79
9.63
7.76
3.85
8.42
6.71
16
0.436
FCF / Net incomex
1.626
1.699
1.618
1.571
1.619
1.526
1.489
1.492
1.364
1.342
0.434
1.489
1.548
50
24.06
ROIC%
23.15
20.55
18.16
20.07
20.36
20.46
18.62
18.88
18.57
20.00
12.75
18.88
20.04
6
26.82
Return on equity%
9.34
7.17
8.28
6.41
9.23
9.54
11.61
9.08
6.83
9.03
17.20
9.08
9.06
53
22.57
Return on assets%
25.47
27.55
28.71
27.78
24.83
25.04
26.89
28.69
28.37
26.99
22.04
26.99
27.27
26
6.26
EPS$
7.08
6.07
5.35
5.41
4.96
4.82
4.78
5.17
4.75
4.99
6.73
0.14%
(4.88%)
—
13.63
EPS growth%
15.88
18.28
16.75
14.91
13.45
10.90
11.89
9.16
6.43
7.36
16.60
9.16
12.67
28
5.20
Bookvalue per sh$
9.86
10.41
10.96
11.59
11.63
12.50
14.66
17.16
19.40
20.36
8.92
11.85%
8.82%
—
7.53
FCF per share$
7.36
7.35
7.81
9.33
10.53
10.21
10.23
12.15
14.33
14.58
1.69
6.72%
7.91%
—
5.62
Dividend per sh$
5.02
5.16
5.53
6.53
7.42
8.58
9.29
10.35
11.53
11.36
4.47
8.89%
10.48%
—
9.89
Div yield (avg)%
23.35
20.78
19.48
22.44
22.61
21.90
22.81
25.59
25.75
28.24
18.35
25.59
22.71
66
12.75
Payout ratio%
17.07
18.46
18.93
19.18
20.10
19.23
18.57
20.33
21.54
21.82
17.85
20.33
19.20
72
142.7
Shares (diluted)M
151.4
174.4
197.8
192.5
181.5
194.8
193.7
200.9
208.1
210.5
147.1
3.01%
3.26%
87
5.80
Buyback yield%
15.93
18.40
16.71
15.91
14.75
16.25
17.23
15.81
13.57
14.17
28.03
15.81
15.92
83
1.257
D/E ratiox
0.638
0.572
0.554
0.504
0.543
0.599
0.575
0.633
0.639
0.699
0.964
0.633
0.587
89
2.358
Enterprise value$B
2.305
2.033
1.949
2.123
2.047
2.107
1.951
2.089
1.805
1.727
0.234
(3.34%)
(2.46%)
63
1.420
LT debt$B
2.114
2.185
2.336
2.078
1.828
1.887
1.672
1.788
1.727
1.579
2.384
(2.89%)
(2.13%)
73
Revenue
$3.113B
3.28%
1.00×
Cost of revenue
$2.036B
3.42%
1.01×
Operating expenses
$314.0M
2.26%
0.91×