1.712
Revenue$B
2.067
2.101
2.146
2.183
2.272
2.262
2.344
2.431
2.479
2.541
1.761
2.26%
2.04%
61
25.71
Revenue growth%
6.79
4.16
2.01
1.53
3.86
4.79
6.78
9.58
8.41
8.33
16.80
8.33
5.78
23
15.38
Gross margin%
13.99
14.21
15.59
16.83
19.34
19.35
18.35
17.40
19.55
20.88
11.77
19.35
17.88
19
15.19
Operating margin%
11.10
12.61
14.19
11.78
12.37
10.34
7.79
7.58
5.28
6.39
11.57
7.58
10.72
73
12.68
Net margin%
5.77
4.95
2.73
0.40
2.60
2.90
2.22
4.64
3.27
2.88
29.33
2.90
2.89
18
10.29
P/E ratio (avg)x
18.21
21.00
20.92
22.43
22.31
25.53
24.31
24.94
24.76
22.93
24.32
24.76
22.68
7
8.816
EV/EBITx
16.22
17.83
18.64
18.73
18.92
20.03
20.10
22.40
22.45
21.69
27.20
21.69
19.48
47
2.08
FCF yield (avg)%
23.13
25.66
24.35
23.38
21.75
21.96
22.87
24.72
22.06
23.47
17.75
22.87
23.26
27
3.90
FCF margin%
0.88
1.60
0.40
0.69
0.40
0.40
0.40
0.40
0.40
0.40
2.19
0.40
0.40
81
1.350
FCF / Net incomex
2.321
2.690
2.908
2.965
3.100
3.541
3.373
3.672
4.196
4.434
0.626
3.672
3.236
46
14.51
ROIC%
9.38
11.47
13.07
10.18
7.62
6.58
4.99
3.38
5.21
6.37
5.84
5.21
7.10
83
12.55
Return on equity%
14.38
13.16
10.43
10.38
12.86
10.77
8.73
10.74
13.35
11.35
22.28
10.77
11.06
90
20.37
Return on assets%
25.82
27.96
29.42
31.56
28.61
30.77
31.19
29.63
28.67
29.06
28.83
29.63
29.24
69
18.89
EPS$
9.36
9.54
11.26
12.69
14.50
15.81
15.87
16.19
18.97
20.29
19.36
6.96%
8.71%
—
25.15
EPS growth%
23.87
23.40
21.76
21.93
24.54
25.89
24.65
27.04
28.49
30.16
23.71
27.04
24.59
73
10.25
Bookvalue per sh$
21.42
24.52
27.38
27.67
31.40
35.87
36.04
42.22
42.68
45.80
4.46
7.84%
8.21%
—
15.48
FCF per share$
4.10
4.11
4.55
4.53
4.65
5.44
5.50
6.36
7.41
7.28
12.67
9.37%
6.88%
—
16.07
Dividend per sh$
2.81
2.97
3.05
2.72
2.83
3.01
2.87
2.66
2.28
2.45
12.97
(2.88%)
(1.70%)
—
24.72
Div yield (avg)%
8.53
6.32
5.88
7.42
4.67
2.59
3.96
6.19
6.93
8.85
27.76
6.19
6.26
38
28.65
Payout ratio%
20.12
18.37
20.61
18.25
18.62
20.37
19.27
21.52
20.38
22.49
20.28
20.38
20.25
15
52.34
Shares (diluted)M
59.07
56.89
62.56
67.63
75.46
74.81
66.45
61.04
67.27
62.16
51.86
(3.80%)
0.59%
67
18.88
Buyback yield%
5.96
8.79
10.56
10.48
12.73
11.26
14.23
14.45
13.63
13.92
16.64
13.92
11.99
93
0.814
D/E ratiox
0.173
0.191
0.202
0.224
0.249
0.289
0.280
0.311
0.352
0.334
0.236
0.311
0.264
55
0.461
Enterprise value$B
1.974
1.778
1.730
1.650
1.482
1.602
1.573
1.447
1.375
1.192
0.626
(4.25%)
(5.98%)
18
1,036
LT debt$M
358.3
403.2
394.1
444.2
470.2
533.2
565.6
610.2
683.5
653.8
853.1
6.82%
6.20%
34
Revenue
$2.541B
2.04%
1.00×
Cost of revenue
$1.779B
2.04%
1.00×
Operating expenses
$370.1M
1.17%
0.92×
Property and equipment
18.09%