3.623
Revenue$B
2.784
2.940
3.029
3.085
3.253
3.355
3.530
3.738
3.805
3.943
3.819
3.92%
4.00%
75
16.00
Revenue growth%
9.81
7.95
7.42
5.47
6.08
3.62
6.26
3.91
6.47
8.01
2.90
6.26
6.36
91
16.14
Gross margin%
2.91
5.17
4.69
7.59
8.41
10.05
8.78
11.43
9.99
9.74
27.59
9.99
8.60
57
26.97
Operating margin%
21.09
21.81
19.72
21.59
18.72
16.23
13.96
14.66
13.30
10.53
3.65
13.96
17.47
42
13.20
Net margin%
6.20
3.43
0.78
2.50
3.80
0.85
0.51
0.40
0.40
0.40
25.85
0.40
0.82
84
18.40
P/E ratio (avg)x
54.23
60.84
69.41
68.44
75.01
79.45
80.14
91.97
110.0
131.4
9.434
91.97
77.23
88
34.49
EV/EBITx
34.94
33.50
33.46
33.99
37.88
38.27
39.00
44.96
50.18
46.87
17.68
44.96
38.08
90
5.16
FCF yield (avg)%
1.77
0.40
1.56
3.84
2.38
2.45
4.26
2.80
4.88
3.62
26.30
3.62
2.62
63
19.71
FCF margin%
12.72
10.35
10.54
11.13
12.54
12.13
12.23
14.08
13.73
10.76
17.75
12.23
12.18
50
0.583
FCF / Net incomex
2.225
2.251
2.718
2.710
2.806
3.301
3.333
3.977
4.744
4.797
1.442
3.977
3.054
92
25.86
ROIC%
8.96
9.68
9.47
8.56
11.27
11.78
9.14
9.76
12.16
15.14
4.82
11.78
9.72
15
6.62
Return on equity%
6.44
7.42
8.11
6.56
8.84
11.36
12.70
9.93
8.77
6.68
29.80
9.93
8.44
93
29.95
Return on assets%
4.57
3.65
2.30
3.93
5.57
8.33
6.90
7.62
8.46
5.63
12.97
7.62
5.60
53
6.09
EPS$
11.97
12.34
13.24
14.36
15.91
16.67
18.21
20.07
23.48
28.12
6.59
12.07%
10.18%
—
4.75
EPS growth%
24.12
25.75
26.53
26.08
26.37
27.79
25.93
28.13
28.75
29.71
12.22
28.13
26.45
54
12.75
Bookvalue per sh$
6.57
6.51
6.37
6.31
6.31
6.14
7.06
6.98
7.49
8.31
6.30
5.65%
1.79%
—
10.42
FCF per share$
4.63
5.30
6.13
6.05
5.67
5.42
5.81
6.02
6.22
6.85
12.45
3.85%
5.04%
—
9.93
Dividend per sh$
5.55
5.66
5.45
5.24
5.52
5.81
6.06
6.65
7.26
8.12
8.20
8.04%
3.92%
—
21.95
Div yield (avg)%
13.90
12.81
12.58
12.89
12.70
10.68
11.14
8.66
8.98
6.59
25.88
8.98
11.86
65
2.75
Payout ratio%
27.85
26.35
26.05
26.31
24.78
22.59
22.71
23.46
25.73
24.19
2.46
23.46
25.26
61
210.1
Shares (diluted)M
186.3
186.7
166.6
170.9
155.5
167.5
142.9
122.7
108.2
100.4
217.0
(8.38%)
(5.72%)
84
14.56
Buyback yield%
30.52
32.91
30.43
27.52
29.69
31.61
31.13
33.43
32.23
32.16
24.40
32.16
31.37
83
1.606
D/E ratiox
2.064
2.273
2.389
2.271
2.334
2.669
2.995
2.928
3.001
2.891
0.495
2.928
2.529
12
1.407
Enterprise value$B
4.186
4.809
5.021
5.358
5.608
5.770
6.034
5.737
5.652
5.417
0.171
(0.69%)
2.29%
31
2.288
LT debt$B
2.718
2.723
2.401
2.025
1.784
1.730
1.805
1.542
1.586
1.631
2.780
(1.77%)
(5.41%)
71
Revenue
$3.943B
4.00%
1.00×
Cost of revenue
$2.760B
4.00%
1.00×
Operating expenses
$652.0M
3.94%
0.99×
Spread over hurdle
63.12%