1.112
Revenue$B
2.524
2.649
2.883
3.055
3.248
3.522
3.810
3.978
4.317
4.656
1.174
7.47%
7.03%
50
20.79
Revenue growth%
18.97
21.43
18.69
17.45
15.20
13.70
13.02
11.66
12.46
12.96
28.76
12.96
14.45
67
19.85
Gross margin%
32.08
31.38
32.54
35.32
34.28
33.92
31.39
28.91
27.43
29.79
21.28
29.79
31.74
6
18.09
Operating margin%
9.19
8.59
11.20
13.50
14.07
13.71
10.80
11.93
11.82
10.76
9.43
11.82
11.51
11
8.97
Net margin%
5.02
7.50
7.20
8.24
9.29
9.91
9.91
11.65
9.97
10.88
20.52
9.97
9.60
36
7.585
P/E ratio (avg)x
77.91
91.57
98.80
103.8
112.3
126.6
151.5
152.5
159.3
153.7
13.78
152.5
119.4
81
14.70
EV/EBITx
26.54
23.83
24.09
24.99
25.66
27.15
23.38
20.86
18.30
17.50
28.90
20.86
23.96
50
28.40
FCF yield (avg)%
1.75
0.82
2.70
1.03
2.05
0.40
0.40
2.40
1.38
0.40
18.96
0.40
1.21
59
7.56
FCF margin%
18.90
19.11
19.25
21.39
20.42
21.35
24.03
23.52
22.88
21.61
28.88
22.88
21.37
47
0.689
FCF / Net incomex
1.132
1.251
1.159
1.180
1.226
1.285
1.230
1.077
1.114
1.124
0.139
1.124
1.169
78
25.36
ROIC%
6.04
7.00
7.05
8.59
9.82
10.62
9.62
7.72
9.27
11.69
15.70
9.62
8.93
62
16.28
Return on equity%
2.89
2.15
4.43
6.86
8.26
5.52
8.25
6.81
6.23
8.24
18.41
6.81
6.52
14
20.52
Return on assets%
7.73
8.91
6.87
7.76
5.28
5.61
3.88
3.19
6.18
7.02
25.69
5.61
6.53
48
3.37
EPS$
2.07
1.98
2.02
1.86
1.82
1.81
1.58
1.56
1.53
1.65
3.55
(1.91%)
(1.55%)
—
28.77
EPS growth%
14.48
11.76
10.58
13.40
13.06
10.11
10.36
8.03
9.04
7.58
5.73
9.04
10.47
37
1.65
Bookvalue per sh$
1.70
1.89
2.12
2.23
2.20
2.38
2.70
2.99
2.84
2.85
3.56
5.32%
6.73%
—
1.15
FCF per share$
2.90
3.28
3.28
3.31
3.72
3.74
4.33
4.51
5.00
6.02
3.89
10.09%
9.26%
—
3.22
Dividend per sh$
3.38
3.69
3.95
4.38
4.45
4.25
4.90
5.42
5.48
5.37
0.59
3.85%
6.51%
—
8.94
Div yield (avg)%
18.96
16.49
19.05
21.15
22.87
25.15
22.71
22.66
19.69
18.46
10.68
22.66
20.42
39
20.76
Payout ratio%
10.81
9.10
9.11
6.80
5.47
2.64
3.45
1.60
0.44
0.92
12.22
1.60
4.46
12
0.398
Shares (diluted)B
0.601
0.647
0.770
0.900
1.021
1.011
1.082
1.200
1.254
1.406
0.379
6.61%
9.61%
34
24.22
Buyback yield%
3.20
3.63
4.45
3.97
3.86
6.02
7.02
7.98
10.33
13.22
8.99
7.98
5.24
32
1.211
D/E ratiox
0.695
0.688
0.616
0.550
0.496
0.503
0.452
0.433
0.420
0.358
0.596
0.433
0.500
30
1.893
Enterprise value$B
5.454
5.499
5.969
6.314
5.962
5.871
5.931
6.523
6.296
6.362
3.437
1.31%
3.06%
41
0.373
LT debt$B
2.190
1.957
1.918
2.087
2.019
1.814
1.666
1.499
1.573
1.727
1.395
(3.08%)
(3.70%)
20
Revenue
$4.656B
7.03%
1.00×
Cost of revenue
$2.009B
7.25%
1.02×
Operating expenses
$1.108B
7.36%
1.03×
Goodwill & intangibles
17.35%
Spread over hurdle
(2.03%)