3.889
Revenue$B
2.409
2.439
2.488
2.626
2.767
2.857
2.940
3.073
3.238
3.288
4.220
3.51%
3.76%
86
28.47
Revenue growth%
11.26
9.30
10.27
10.16
11.27
9.33
12.30
9.32
8.29
9.58
20.10
9.33
9.87
74
2.43
Gross margin%
1.94
2.28
1.19
2.73
4.75
5.15
3.66
1.93
0.55
1.11
26.73
1.93
2.11
44
4.34
Operating margin%
14.26
11.77
14.29
14.80
12.71
12.14
11.97
12.00
13.97
12.20
10.73
12.14
12.45
34
24.88
Net margin%
5.61
5.21
2.58
4.79
3.48
3.22
3.31
3.32
1.28
0.40
3.33
3.22
3.32
74
27.58
P/E ratio (avg)x
34.08
36.34
42.73
51.62
54.16
64.75
67.68
81.04
87.59
93.68
6.545
81.04
59.45
28
26.28
EV/EBITx
21.11
18.53
17.34
16.37
14.61
12.95
11.13
11.90
11.32
10.12
24.62
11.32
13.78
51
16.32
FCF yield (avg)%
10.89
8.06
8.74
11.67
11.37
14.04
13.70
14.15
15.42
17.71
18.22
14.15
12.69
79
24.03
FCF margin%
17.44
20.13
17.57
15.59
13.41
11.96
14.30
12.88
13.17
11.27
29.77
12.88
13.85
21
0.368
FCF / Net incomex
1.529
1.671
1.593
1.734
1.916
2.209
2.494
2.332
2.617
2.627
1.596
2.494
2.062
78
6.44
ROIC%
9.35
11.69
12.68
10.07
7.86
8.76
6.83
6.75
6.70
9.27
4.57
6.83
9.01
71
7.67
Return on equity%
29.67
30.36
31.37
33.57
34.54
34.91
33.75
33.45
36.19
38.82
28.53
34.91
33.66
33
26.29
Return on assets%
9.28
12.24
13.70
14.44
11.56
13.66
13.66
14.58
16.61
18.08
4.84
14.58
13.68
84
3.29
EPS$
5.96
6.64
7.05
8.10
8.77
8.73
9.31
11.13
12.14
14.66
3.56
10.83%
10.15%
—
5.24
EPS growth%
23.54
23.49
24.85
26.68
25.88
24.86
24.68
25.10
27.79
29.23
24.84
25.10
24.98
84
2.16
Bookvalue per sh$
3.12
3.57
4.33
5.14
5.10
5.03
6.05
6.83
7.20
8.61
1.90
11.02%
11.24%
—
4.41
FCF per share$
2.19
2.15
2.46
2.52
3.01
3.61
3.77
4.55
4.96
5.24
4.90
11.73%
10.41%
—
5.53
Dividend per sh$
2.89
2.95
3.08
3.02
2.82
2.82
2.97
3.24
2.93
3.28
3.84
3.06%
1.11%
—
3.54
Div yield (avg)%
12.60
14.58
16.93
17.85
18.29
16.11
16.00
13.79
15.23
14.89
27.39
15.23
15.61
88
20.37
Payout ratio%
10.68
9.42
9.84
11.96
13.04
10.16
7.33
7.71
10.68
9.75
19.23
9.75
10.00
43
303.7
Shares (diluted)M
241.1
207.7
200.0
184.4
199.8
203.9
184.8
160.8
140.4
124.5
298.9
(9.03%)
(7.30%)
80
9.34
Buyback yield%
22.91
20.33
20.56
21.21
20.63
19.35
20.59
23.29
20.67
19.06
10.71
20.59
20.61
55
1.031
D/E ratiox
2.062
2.319
2.609
2.827
2.962
3.264
3.387
3.634
3.775
4.251
1.230
3.634
3.113
61
4.057
Enterprise value$B
3.023
3.518
4.087
4.678
5.318
5.771
6.595
7.485
7.668
8.239
2.954
9.15%
11.72%
49
2.257
LT debt$B
4.540
5.158
4.929
5.422
5.657
6.224
6.417
6.512
6.976
8.059
0.782
7.33%
7.37%
85
Revenue
$3.288B
3.76%
1.00×
Cost of revenue
$1.799B
3.82%
1.01×
Operating expenses
$448.7M
3.69%
0.99×