0.468
Revenue$B
2.367
2.359
2.343
2.416
2.407
2.397
2.404
2.395
2.459
2.528
0.523
0.99%
0.98%
59
17.90
Revenue growth%
19.84
17.15
19.49
22.39
21.13
21.31
19.84
22.71
24.80
23.64
6.33
22.71
21.22
60
18.04
Gross margin%
22.22
21.89
22.99
24.45
25.89
26.76
24.44
26.98
24.07
22.82
14.98
24.44
24.26
82
2.87
Operating margin%
24.77
24.17
22.05
19.82
21.85
19.75
18.12
15.99
13.79
11.49
26.94
15.99
19.79
76
10.19
Net margin%
2.51
3.93
3.81
4.75
2.22
3.43
5.82
5.13
7.98
6.32
16.53
5.82
4.34
67
18.43
P/E ratio (avg)x
9.907
9.207
8.762
8.238
8.609
9.626
9.616
10.61
10.58
9.897
9.629
9.897
9.621
24
34.22
EV/EBITx
37.98
37.10
39.12
39.36
39.67
41.73
39.55
43.07
42.47
44.40
21.23
42.47
39.61
93
16.40
FCF yield (avg)%
24.68
22.16
19.98
21.08
18.69
18.73
16.15
18.28
21.18
20.99
20.50
18.73
20.48
58
12.51
FCF margin%
32.70
35.23
34.74
32.06
29.43
26.48
29.34
26.71
26.83
28.64
18.90
26.83
29.38
8
0.298
FCF / Net incomex
0.763
0.698
0.775
0.804
0.808
0.807
0.777
0.835
0.841
0.859
0.866
0.835
0.806
65
6.78
ROIC%
30.47
29.84
31.89
31.43
31.76
30.98
31.41
28.89
27.04
26.87
21.60
28.89
30.73
76
26.56
Return on equity%
25.79
26.28
28.03
29.34
31.09
28.15
29.03
30.51
31.33
28.66
13.04
29.03
28.84
81
2.47
Return on assets%
17.04
14.73
14.21
12.75
15.54
13.47
12.52
12.90
13.18
15.56
19.14
13.18
13.84
83
3.82
EPS$
8.58
7.93
6.86
6.12
6.37
6.67
6.43
5.56
4.81
4.33
4.20
(7.44%)
(7.32%)
—
24.46
EPS growth%
19.52
20.41
22.65
21.24
21.46
24.07
25.50
27.83
27.90
26.81
19.79
26.81
23.36
21
8.07
Bookvalue per sh$
9.64
10.36
9.80
9.67
9.73
9.18
10.16
10.73
10.54
10.10
6.52
0.76%
0.34%
—
6.02
FCF per share$
9.82
11.00
10.86
11.03
11.70
11.86
13.94
14.54
14.32
17.20
6.65
8.01%
7.48%
—
2.66
Dividend per sh$
7.02
6.88
6.36
7.16
7.24
7.81
8.78
9.65
9.44
9.41
7.71
5.38%
2.57%
—
21.44
Div yield (avg)%
15.05
17.07
17.17
14.69
16.02
17.29
14.95
14.65
13.26
12.89
4.81
14.65
15.00
69
20.49
Payout ratio%
10.79
11.58
9.53
8.75
8.55
11.08
11.13
12.82
13.39
14.10
7.06
12.82
11.10
91
236.3
Shares (diluted)M
201.0
220.5
225.8
215.1
187.6
188.6
164.6
149.2
160.4
164.6
232.6
(2.58%)
(2.60%)
52
9.22
Buyback yield%
17.31
16.71
19.09
19.48
21.66
21.72
20.02
17.39
15.16
12.61
12.78
17.39
18.24
34
0.201
D/E ratiox
0.682
0.672
0.599
0.636
0.555
0.584
0.530
0.510
0.459
0.476
0.857
0.510
0.569
70
0.517
Enterprise value$B
1.316
1.474
1.593
1.660
1.861
2.231
2.662
3.115
3.519
3.790
1.811
15.29%
10.97%
95
1.497
LT debt$B
1.500
1.496
1.656
1.814
2.103
2.231
2.366
2.580
2.578
2.747
0.686
5.48%
7.70%
19
Revenue
$2.528B
0.98%
1.00×
Cost of revenue
$1.236B
1.08%
1.01×
Operating expenses
$630.7M
1.09%
1.01×
Spread over hurdle
25.94%