0.457
Revenue$B
2.493
2.557
2.570
2.554
2.534
2.537
2.538
2.552
2.615
2.564
0.475
0.24%
0.10%
71
6.37
Revenue growth%
11.60
14.32
13.62
14.45
13.63
11.36
9.12
8.64
7.50
8.24
20.48
8.64
11.48
37
28.69
Gross margin%
20.05
19.46
20.46
17.56
18.68
16.96
16.13
14.79
16.32
13.89
13.36
16.13
17.26
56
22.30
Operating margin%
3.23
3.00
5.68
6.79
8.24
9.82
9.93
7.05
5.26
2.49
9.79
7.05
6.23
74
4.21
Net margin%
9.38
8.12
7.47
7.63
9.04
11.03
12.54
11.83
14.38
14.95
3.67
12.54
10.21
40
30.63
P/E ratio (avg)x
30.44
30.62
29.62
32.35
28.87
26.08
23.30
23.08
22.40
19.45
32.21
23.08
27.48
25
34.89
EV/EBITx
26.80
25.75
28.75
30.88
32.35
34.70
38.15
37.68
35.74
37.98
26.58
37.68
33.53
21
24.73
FCF yield (avg)%
18.97
21.10
18.64
16.40
16.10
13.14
13.72
16.36
15.82
17.66
6.40
15.82
16.38
20
6.04
FCF margin%
6.93
6.46
7.14
5.13
3.69
1.51
3.52
1.27
0.40
1.45
11.31
1.45
3.61
23
0.291
FCF / Net incomex
0.467
0.472
0.551
0.538
0.584
0.691
0.691
0.735
0.821
0.920
0.177
0.735
0.637
31
17.24
ROIC%
27.24
25.49
23.21
21.57
19.24
22.08
20.21
21.64
22.97
21.74
25.58
21.74
21.91
7
26.09
Return on equity%
9.89
12.27
13.31
12.39
11.84
14.36
14.46
14.55
13.32
10.47
8.24
14.36
12.85
31
3.73
Return on assets%
12.43
11.26
13.20
15.39
14.45
14.74
16.83
19.41
19.15
20.59
25.47
19.15
15.07
74
3.86
EPS$
4.99
5.30
5.14
5.04
5.06
5.36
5.71
6.18
6.70
7.27
4.05
7.52%
4.18%
—
4.55
EPS growth%
25.71
27.03
28.40
28.69
29.88
31.01
29.39
27.97
25.10
25.05
16.81
27.97
28.18
20
4.13
Bookvalue per sh$
0.94
1.06
1.05
1.23
1.23
1.46
1.46
1.52
1.80
1.84
0.61
8.45%
8.49%
—
0.75
FCF per share$
0.73
0.83
0.82
0.80
0.85
0.81
0.90
0.84
0.82
0.74
2.35
(2.70%)
(0.52%)
—
2.44
Dividend per sh$
1.44
1.55
1.61
1.78
1.98
2.16
2.19
2.13
2.44
2.89
3.17
7.85%
9.05%
—
11.73
Div yield (avg)%
3.31
0.73
1.82
3.10
3.76
4.94
3.48
2.19
0.40
0.40
15.71
2.19
2.64
23
27.27
Payout ratio%
19.24
20.29
17.85
19.13
16.83
17.64
18.28
17.50
18.00
16.59
29.13
17.64
17.92
75
115.4
Shares (diluted)M
127.2
129.5
140.8
155.3
157.7
147.6
139.0
156.0
150.7
164.6
117.6
0.87%
3.13%
52
9.18
Buyback yield%
12.23
12.62
10.62
8.49
10.94
9.67
11.71
12.10
14.87
16.37
8.39
12.10
11.91
36
0.316
D/E ratiox
1.625
1.500
1.452
1.388
1.316
1.398
1.328
1.295
1.217
1.244
0.847
1.295
1.358
62
0.180
Enterprise value$B
0.545
0.502
0.555
0.606
0.611
0.674
0.622
0.579
0.655
0.592
1.762
(0.64%)
1.04%
78
1.587
LT debt$B
0.732
0.821
0.957
1.040
1.180
1.289
1.355
1.450
1.632
1.708
1.320
7.68%
9.14%
83
Revenue
$2.564B
0.10%
1.00×
Cost of revenue
$1.706B
0.42%
1.03×
Operating expenses
$508.8M
(0.45%)
0.95×
Spread over hurdle
12.05%