4.273
Revenue$B
3.209
3.253
3.294
3.391
3.448
3.548
3.593
3.716
3.794
3.844
4.366
2.20%
1.87%
25
5.76
Revenue growth%
23.12
22.68
23.98
26.05
25.84
25.57
24.58
23.80
20.83
19.35
17.89
23.80
23.89
9
26.92
Gross margin%
26.18
24.06
23.25
23.71
23.42
22.99
20.29
21.97
22.74
22.35
16.96
22.35
23.12
62
3.00
Operating margin%
7.10
5.72
4.26
2.33
3.95
2.90
0.56
0.40
0.87
1.96
9.60
0.87
2.61
26
6.41
Net margin%
27.74
26.87
25.83
23.55
22.74
19.82
20.55
23.32
22.57
24.26
7.75
22.57
23.43
31
33.47
P/E ratio (avg)x
18.01
16.62
15.89
15.41
13.70
13.81
14.53
14.28
15.60
15.69
18.59
14.53
15.51
33
37.57
EV/EBITx
30.57
28.08
29.15
28.67
31.69
32.30
37.02
39.36
36.41
36.33
24.38
36.41
31.99
22
8.56
FCF yield (avg)%
24.92
23.99
25.38
23.74
24.69
27.39
28.60
28.48
29.07
29.89
16.84
28.60
26.38
46
17.11
FCF margin%
21.97
24.80
26.55
26.83
29.18
27.98
27.61
29.09
30.91
29.41
29.30
29.09
27.79
52
1.491
FCF / Net incomex
1.274
1.470
1.555
1.735
1.697
1.595
1.676
1.581
1.722
1.843
0.616
1.676
1.635
52
13.24
ROIC%
23.07
24.43
24.25
24.10
25.93
23.76
23.25
21.20
24.04
26.33
9.25
23.76
24.07
14
14.22
Return on equity%
19.73
22.44
21.09
21.09
20.45
21.39
21.79
20.33
20.16
23.01
26.00
21.39
21.09
74
15.08
Return on assets%
14.85
12.89
12.83
10.07
9.81
11.79
10.47
8.75
10.83
11.04
27.99
10.83
10.94
83
1.63
EPS$
2.76
3.11
3.50
3.58
4.14
4.24
4.14
4.46
4.23
4.27
1.72
0.62%
5.39%
—
3.75
EPS growth%
2.15
3.56
5.95
8.85
6.58
4.67
7.09
4.21
6.17
7.05
17.82
6.17
6.06
75
0.40
Bookvalue per sh$
0.48
0.53
0.54
0.56
0.50
0.46
0.51
0.56
0.53
0.59
1.33
3.49%
3.24%
—
2.26
FCF per share$
0.84
0.88
0.98
0.96
1.15
1.19
1.37
1.54
1.65
1.81
0.90
9.46%
8.60%
—
1.18
Dividend per sh$
1.94
2.06
2.29
2.25
2.53
2.55
2.63
2.64
2.35
2.11
2.34
(3.57%)
1.00%
—
15.09
Div yield (avg)%
16.01
16.26
15.68
14.13
11.16
8.65
7.66
5.00
3.57
1.52
9.64
5.00
9.90
52
2.33
Payout ratio%
14.04
14.93
14.64
12.03
13.85
11.46
11.06
13.01
13.06
14.93
6.32
13.01
13.45
72
1.471
Shares (diluted)B
1.335
1.238
1.296
1.176
1.090
1.078
1.105
1.135
1.073
1.186
1.473
1.71%
(0.59%)
46
12.23
Buyback yield%
12.33
10.40
9.88
9.85
9.54
8.36
6.56
9.14
7.88
7.93
4.32
7.93
9.34
72
1.487
D/E ratiox
0.783
0.795
0.820
0.863
0.989
1.014
1.010
1.012
0.956
1.059
0.219
1.012
0.973
86
0.878
Enterprise value$B
4.481
4.262
3.885
3.510
3.442
3.132
3.022
2.784
2.606
2.488
0.497
(6.28%)
(4.79%)
56
0.789
LT debt$B
2.643
2.399
2.435
2.321
2.301
2.202
2.240
2.020
1.934
2.023
1.536
(2.53%)
(2.95%)
10
Revenue
$3.844B
1.87%
1.00×
Cost of revenue
$2.365B
1.77%
0.99×
Operating expenses
$822.6M
2.36%
1.05×