2.475
Revenue$B
2.210
2.356
2.473
2.589
2.787
3.018
3.160
3.446
3.763
2.537
2.601
7.77%
6.87%
69
4.97
Revenue growth%
0.57
0.40
0.40
0.40
0.40
0.40
3.10
4.43
5.30
5.25
21.19
3.10
0.48
80
7.65
Gross margin%
13.59
11.19
13.20
13.48
15.91
16.66
19.05
21.16
21.20
11.31
22.47
19.05
16.10
94
8.14
Operating margin%
9.87
12.28
10.79
13.51
13.37
15.44
18.42
20.61
17.91
7.64
12.65
17.91
13.44
10
23.26
Net margin%
22.97
25.93
23.30
24.27
27.08
27.44
26.11
25.02
26.51
17.44
9.35
26.51
25.47
64
9.145
P/E ratio (avg)x
43.06
48.06
47.13
54.91
55.32
61.04
57.27
62.77
62.81
27.19
6.186
61.04
55.11
42
12.32
EV/EBITx
6.549
7.214
7.215
7.536
7.764
7.950
8.945
8.155
8.543
6.346
36.42
8.155
7.650
50
15.94
FCF yield (avg)%
12.16
10.04
10.97
13.80
12.68
15.60
12.92
12.11
10.95
5.07
21.77
12.68
12.42
60
26.08
FCF margin%
30.22
31.31
28.90
30.84
32.45
31.01
30.73
30.13
33.09
26.24
21.02
31.01
30.79
40
0.881
FCF / Net incomex
0.409
0.389
0.358
0.340
0.331
0.356
0.349
0.339
0.325
0.455
1.042
0.339
0.353
15
8.31
ROIC%
21.46
21.93
20.29
18.78
21.06
21.40
22.29
20.72
18.94
19.58
17.72
21.06
21.07
18
12.29
Return on equity%
6.77
5.05
2.32
4.49
2.31
4.18
2.28
3.14
0.40
7.48
9.83
2.31
3.66
29
26.50
Return on assets%
3.17
2.43
0.40
0.40
0.40
2.34
3.86
3.47
6.22
28.77
10.55
3.47
2.80
62
1.36
EPS$
4.34
5.17
6.08
6.75
7.02
7.38
7.68
8.63
9.74
1.43
1.61
7.59%
9.30%
—
6.07
EPS growth%
15.44
17.43
17.38
17.25
20.00
22.38
23.02
20.91
20.12
25.45
13.38
20.91
18.71
68
7.73
Bookvalue per sh$
9.27
10.03
11.05
10.13
10.76
10.13
9.69
9.01
10.27
3.25
7.69
0.28%
1.86%
—
6.20
FCF per share$
4.32
4.44
4.79
4.52
4.95
4.47
4.18
4.22
3.88
4.89
4.11
(3.02%)
(2.92%)
—
5.67
Dividend per sh$
8.24
9.11
8.63
8.68
7.60
7.77
7.82
8.63
8.57
2.21
6.14
(0.25%)
1.32%
—
17.01
Div yield (avg)%
8.26
8.88
8.72
10.94
12.35
12.71
13.05
15.80
15.84
26.16
20.52
13.05
11.64
75
27.16
Payout ratio%
28.83
26.42
28.08
30.47
29.03
30.41
28.00
25.29
27.45
21.59
12.02
28.00
28.04
8
139.5
Shares (diluted)M
154.6
165.1
193.4
226.6
243.0
270.0
271.3
264.7
249.3
138.5
141.0
1.93%
5.02%
23
29.00
Buyback yield%
24.22
26.39
24.50
21.93
22.95
25.79
24.56
24.15
21.53
26.96
4.89
24.15
24.36
63
0.205
D/E ratiox
1.689
1.800
2.060
2.285
2.342
2.496
2.721
2.955
3.364
1.495
0.347
2.721
2.313
31
1.273
Enterprise value$B
2.069
2.096
2.394
2.628
2.958
2.870
2.871
3.282
3.148
1.289
0.847
3.68%
4.36%
82
2.568
LT debt$B
2.035
1.963
2.017
2.213
2.204
2.349
2.339
2.420
2.480
2.278
0.527
2.31%
2.84%
62
Revenue
$3.763B
6.87%
1.00×
Cost of revenue
$2.420B
6.83%
1.00×
Operating expenses
$511.3M
6.64%
0.98×
Goodwill & intangibles
13.64%