3.662
Revenue$B
3.666
3.836
4.037
4.311
4.507
4.718
5.011
5.303
5.700
5.994
4.085
5.87%
5.59%
6
29.12
Revenue growth%
24.12
26.85
25.48
26.63
28.99
31.59
30.44
31.03
32.11
33.14
25.09
31.59
29.72
32
14.38
Gross margin%
19.39
18.69
18.15
19.74
22.42
24.81
26.63
25.67
27.70
28.59
16.17
26.63
23.62
94
26.65
Operating margin%
30.05
30.99
32.41
29.45
28.24
26.09
26.82
28.03
26.44
26.13
21.62
26.44
28.14
32
12.87
Net margin%
4.71
6.34
4.08
1.81
0.40
0.40
0.40
0.40
0.40
0.40
15.98
0.40
0.40
8
16.04
P/E ratio (avg)x
13.48
13.57
13.10
13.19
13.14
14.52
15.84
17.80
18.34
20.45
31.79
17.80
14.05
63
27.83
EV/EBITx
13.20
14.26
14.01
14.65
13.13
11.35
10.41
9.938
10.68
10.15
22.05
10.41
12.24
11
22.10
FCF yield (avg)%
2.73
2.55
2.88
4.96
5.42
6.40
9.12
7.13
4.45
3.23
27.64
6.40
4.70
51
12.81
FCF margin%
20.57
20.98
18.16
20.35
17.57
17.94
15.01
15.37
18.10
15.69
4.86
15.69
18.02
47
1.192
FCF / Net incomex
2.046
2.119
2.163
2.185
2.201
2.133
2.247
2.275
2.493
2.700
0.808
2.275
2.193
78
14.04
ROIC%
29.82
28.66
30.18
29.07
27.05
29.57
28.59
30.08
28.54
28.92
23.78
28.92
29.00
75
21.10
Return on equity%
19.63
18.41
17.54
15.95
17.91
20.20
17.63
16.10
16.35
17.10
15.23
17.10
17.59
11
25.09
Return on assets%
22.42
20.01
17.62
16.45
14.45
16.86
16.36
14.14
12.19
12.06
23.78
14.14
16.40
82
6.03
EPS$
7.47
6.72
7.50
8.14
7.32
6.91
6.48
7.17
6.37
6.90
6.53
(1.18%)
(1.45%)
—
4.24
EPS growth%
8.25
11.12
10.62
13.31
11.83
12.20
14.17
16.68
17.72
18.31
14.37
16.68
12.75
87
8.62
Bookvalue per sh$
5.69
5.34
5.85
5.49
5.41
5.26
4.66
4.50
3.99
4.10
5.77
(5.40%)
(4.04%)
—
1.43
FCF per share$
4.08
4.27
4.16
4.22
4.08
3.69
3.94
4.10
4.38
4.08
3.67
0.03%
(1.53%)
—
9.79
Dividend per sh$
5.06
5.36
6.26
6.72
6.64
6.61
6.45
7.56
8.71
9.98
9.42
8.50%
7.86%
—
11.88
Div yield (avg)%
31.60
32.35
33.76
34.18
31.66
31.38
32.71
31.29
34.08
33.19
23.40
32.71
32.53
38
17.53
Payout ratio%
4.61
3.17
1.03
2.86
0.69
0.40
0.40
0.40
2.59
5.49
27.54
0.40
1.81
94
191.8
Shares (diluted)M
229.2
258.8
252.9
244.7
263.0
266.3
309.8
346.4
383.4
425.8
191.4
10.11%
5.95%
6
27.33
Buyback yield%
10.60
9.14
10.49
7.85
5.71
5.76
4.98
7.87
9.75
7.36
17.93
7.36
7.86
83
0.295
D/E ratiox
0.622
0.653
0.706
0.751
0.725
0.784
0.756
0.806
0.835
0.928
0.275
0.806
0.753
15
2.332
Enterprise value$B
5.913
5.611
5.326
5.963
6.174
6.240
5.752
5.534
6.277
6.383
4.080
0.67%
1.03%
11
2.435
LT debt$B
4.549
3.982
3.550
3.577
3.303
3.090
3.308
3.131
2.930
2.873
2.299
(2.75%)
(4.47%)
81
Revenue
$5.994B
5.59%
1.00×
Cost of revenue
$3.429B
5.49%
0.99×
Operating expenses
$710.6M
5.74%
1.01×
Spread over hurdle
32.01%