1.508
Revenue$B
1.078
1.183
1.312
1.440
1.533
1.673
1.787
1.989
2.150
1.544
1.680
8.35%
9.39%
46
3.13
Revenue growth%
21.45
23.02
21.07
20.24
18.25
17.96
20.53
20.66
22.40
21.40
29.32
20.53
20.87
9
19.17
Gross margin%
6.74
5.52
7.01
4.13
3.78
2.20
1.90
2.31
3.72
21.78
18.63
2.31
3.96
25
18.68
Operating margin%
0.40
0.51
0.52
1.97
0.40
1.33
1.17
1.87
0.73
8.86
15.95
1.17
0.95
25
9.62
Net margin%
15.34
12.45
15.18
15.16
17.13
16.52
15.18
17.33
15.34
18.70
11.69
16.52
15.26
40
8.870
P/E ratio (avg)x
9.789
9.871
10.31
9.536
9.671
10.07
11.01
10.78
11.16
10.46
13.31
10.78
9.973
92
34.26
EV/EBITx
14.87
14.19
13.88
13.84
12.26
12.60
12.71
13.19
12.97
32.51
13.15
12.71
13.52
6
2.10
FCF yield (avg)%
23.82
24.14
24.24
21.31
20.35
19.70
19.27
18.25
17.34
8.02
13.54
19.27
20.83
80
14.24
FCF margin%
10.62
11.25
9.34
7.72
9.18
11.50
11.46
9.90
10.07
6.57
19.43
10.07
10.34
60
0.582
FCF / Net incomex
0.099
0.092
0.080
0.085
0.082
0.080
0.074
0.066
0.057
0.376
1.652
0.074
0.081
17
18.34
ROIC%
15.71
17.20
14.39
14.09
12.92
11.79
9.94
10.53
11.66
7.56
14.89
11.66
13.51
44
29.98
Return on equity%
15.29
14.17
15.36
16.13
17.14
19.07
21.58
21.19
23.87
18.53
9.93
21.19
17.45
20
13.64
Return on assets%
21.47
21.98
23.77
25.42
23.44
23.67
24.66
25.21
27.62
25.10
20.08
24.66
23.94
82
1.29
EPS$
4.05
4.25
4.46
4.83
4.68
4.96
4.56
4.28
3.95
1.33
1.35
(3.96%)
(0.44%)
—
7.78
EPS growth%
23.58
22.80
20.09
17.94
17.91
17.29
17.57
16.11
18.09
6.11
22.48
17.57
18.01
35
3.96
Bookvalue per sh$
1.98
2.10
2.11
1.98
1.85
1.97
1.73
1.65
1.49
3.09
5.52
(5.61%)
(2.49%)
—
4.53
FCF per share$
4.73
4.38
4.71
4.52
3.94
4.02
4.42
4.30
4.50
3.87
1.98
(0.08%)
(1.83%)
—
3.36
Dividend per sh$
1.94
1.80
1.90
1.78
1.90
1.89
1.76
1.71
1.84
3.99
4.35
0.72%
0.23%
—
19.70
Div yield (avg)%
18.55
21.11
23.31
24.29
22.17
23.57
24.46
24.05
23.08
2.82
10.30
23.57
23.19
83
28.75
Payout ratio%
3.79
5.65
8.04
8.94
10.90
12.05
12.48
10.05
12.99
21.16
13.35
12.05
9.49
74
252.8
Shares (diluted)M
361.0
345.4
384.1
373.7
437.8
439.9
516.8
577.8
563.1
253.6
251.6
8.55%
4.33%
58
5.05
Buyback yield%
25.61
24.82
27.51
25.04
25.39
23.82
22.54
20.77
22.58
4.23
10.54
22.58
24.93
30
1.558
D/E ratiox
0.515
0.495
0.547
0.505
0.473
0.506
0.441
0.392
0.341
1.328
1.705
0.441
0.500
9
0.324
Enterprise value$B
1.297
1.276
1.372
1.264
1.246
1.287
1.289
1.183
1.163
1.649
2.255
(1.66%)
(2.08%)
53
0.155
LT debt$B
1.286
1.230
1.243
1.266
1.301
1.286
1.228
1.269
1.287
0.480
1.043
0.32%
(0.82%)
87
Revenue
$2.150B
9.39%
1.00×
Cost of revenue
$1.181B
9.85%
1.04×
Operating expenses
$455.3M
8.69%
0.94×
Cash and investments
17.83%
Spread over hurdle
39.96%