2.028
Revenue$B
2.898
2.854
2.848
2.893
2.844
2.819
2.843
2.926
2.962
2.915
2.247
0.49%
0.34%
65
15.80
Revenue growth%
20.94
20.46
21.12
19.19
19.95
21.86
22.91
24.98
23.24
25.46
21.91
23.24
21.49
12
21.55
Gross margin%
14.91
16.86
17.89
17.71
17.82
17.30
14.82
13.77
11.26
14.12
22.08
14.12
15.88
13
12.26
Operating margin%
3.35
1.67
1.24
0.40
0.40
0.40
0.40
0.40
0.40
2.52
15.15
0.40
0.40
29
15.28
Net margin%
18.68
21.26
22.94
23.56
25.19
27.10
28.31
25.44
26.41
25.40
30.00
26.41
25.30
17
7.311
P/E ratio (avg)x
51.82
54.63
63.53
68.87
80.35
87.28
88.69
88.82
88.36
83.46
17.02
88.36
81.91
39
7.221
EV/EBITx
34.89
34.86
32.09
33.69
30.73
29.34
27.43
25.83
23.82
25.78
37.97
25.83
30.03
76
25.72
FCF yield (avg)%
6.24
3.32
1.25
2.01
0.56
0.40
2.71
5.07
4.60
7.27
28.95
4.60
3.02
8
15.04
FCF margin%
7.87
9.57
12.28
13.35
12.20
11.99
14.09
16.11
13.46
13.31
4.71
13.46
12.80
22
0.597
FCF / Net incomex
0.928
0.891
0.986
1.029
0.975
0.966
1.010
1.186
1.157
1.149
0.823
1.149
0.998
51
27.02
ROIC%
7.05
4.98
6.47
4.66
3.86
5.09
6.75
5.60
5.45
4.58
27.04
5.45
5.27
32
21.64
Return on equity%
11.73
13.66
14.37
16.77
15.48
15.43
14.32
16.79
17.79
20.29
17.51
16.79
15.45
54
23.89
Return on assets%
20.51
21.21
22.55
20.34
22.29
22.93
25.27
27.32
27.67
28.30
15.85
27.32
22.74
44
34.89
EPS$
5.48
5.15
4.83
4.65
4.56
4.65
5.03
4.82
4.42
4.17
38.85
(1.75%)
(2.75%)
—
23.06
EPS growth%
19.64
18.87
20.12
18.70
18.09
18.79
18.34
15.66
16.68
18.73
28.76
18.34
18.72
91
25.00
Bookvalue per sh$
30.67
30.79
31.09
32.32
31.98
38.11
44.43
44.26
48.60
54.20
9.84
11.13%
5.95%
—
17.18
FCF per share$
36.60
36.45
41.73
48.73
50.31
58.42
61.61
61.70
64.79
69.54
11.59
6.69%
6.48%
—
19.65
Dividend per sh$
42.79
44.91
39.27
36.94
38.89
39.07
40.09
41.86
43.69
41.44
11.32
1.28%
0.62%
—
21.73
Div yield (avg)%
25.13
22.80
19.99
18.33
20.52
18.07
19.43
20.20
22.14
21.38
10.50
20.20
20.36
84
11.72
Payout ratio%
15.41
14.07
16.80
17.66
19.34
20.24
20.04
20.74
19.72
17.45
13.48
20.04
18.50
30
33.22
Shares (diluted)M
42.13
47.68
47.11
45.69
51.44
52.59
56.69
53.64
49.49
49.28
33.10
(0.86%)
3.00%
92
7.64
Buyback yield%
7.40
5.11
6.27
6.83
5.45
3.50
4.44
7.12
4.39
3.57
2.09
4.39
5.28
7
1.101
D/E ratiox
1.217
1.331
1.331
1.368
1.301
1.447
1.578
1.860
2.014
2.082
0.664
1.860
1.408
42
0.660
Enterprise value$B
1.678
1.611
1.740
1.976
1.840
1.882
1.725
1.930
1.994
2.262
1.316
4.22%
4.15%
13
2.298
LT debt$B
1.481
1.540
1.485
1.285
1.120
1.151
1.207
1.255
1.169
1.087
0.842
(0.59%)
(2.91%)
81
Revenue
$2.915B
0.34%
1.00×
Cost of revenue
$1.626B
0.45%
1.01×
Operating expenses
$444.3M
0.44%
1.01×
Goodwill & intangibles
20.24%
Property and equipment
16.47%
Spread over hurdle
19.17%