1.484
Revenue$B
5.425
5.677
5.818
6.047
6.324
6.491
6.676
6.712
6.976
7.303
1.603
2.92%
3.08%
46
4.75
Revenue growth%
16.25
14.96
15.32
16.21
16.98
15.57
12.58
10.09
7.36
7.53
2.01
10.09
15.14
75
21.66
Gross margin%
35.86
37.98
39.52
39.57
40.26
41.51
43.73
42.74
40.32
37.90
22.94
41.51
39.91
19
14.91
Operating margin%
2.03
4.42
5.42
5.71
5.83
8.58
9.83
10.76
7.86
9.53
22.29
9.53
6.84
11
27.12
Net margin%
15.53
18.15
18.56
21.47
21.43
21.51
24.33
24.04
21.21
22.90
17.94
22.90
21.45
84
37.60
P/E ratio (avg)x
19.47
19.16
18.79
19.12
19.77
18.76
20.43
20.82
21.14
23.13
26.06
20.82
19.62
79
23.19
EV/EBITx
34.48
36.07
38.31
41.71
49.30
56.80
65.78
77.37
80.72
80.36
26.65
77.37
53.05
80
6.65
FCF yield (avg)%
5.33
5.24
3.71
2.33
1.43
1.89
1.76
3.23
4.27
1.61
29.17
1.89
2.78
87
26.12
FCF margin%
22.63
24.48
25.04
26.90
29.00
26.23
28.32
29.12
27.78
27.57
26.20
27.78
27.24
12
0.519
FCF / Net incomex
0.769
0.787
0.758
0.747
0.827
0.821
0.923
0.921
0.958
1.010
0.874
0.923
0.824
38
18.07
ROIC%
4.64
2.25
0.62
0.40
0.40
0.40
0.40
0.40
1.14
0.40
22.46
0.40
0.40
88
2.88
Return on equity%
13.26
14.91
14.59
16.43
18.11
16.18
14.75
11.94
9.99
8.62
7.26
11.94
14.67
57
16.47
Return on assets%
19.30
17.15
17.22
14.28
15.81
12.91
10.94
10.17
10.03
11.61
3.63
10.94
13.60
8
12.37
EPS$
7.15
6.47
7.26
7.12
6.60
6.43
6.04
5.72
5.10
5.10
13.35
(5.03%)
(2.94%)
—
20.36
EPS growth%
9.31
8.81
7.49
6.92
7.76
6.14
4.00
6.56
7.12
9.66
3.04
6.56
7.30
11
12.74
Bookvalue per sh$
4.99
4.77
5.16
5.51
5.30
4.85
5.25
5.58
5.97
5.90
4.58
2.16%
2.31%
—
2.99
FCF per share$
11.09
10.25
10.36
10.85
11.42
12.20
10.90
10.06
10.87
10.59
7.40
(1.49%)
(0.02%)
—
11.89
Dividend per sh$
9.12
9.89
9.18
8.42
7.65
7.40
7.60
6.92
7.18
6.47
2.19
(3.29%)
(3.86%)
—
20.39
Div yield (avg)%
23.36
24.46
22.67
20.35
19.22
17.52
18.29
20.71
22.84
23.60
8.32
20.71
21.69
77
9.52
Payout ratio%
21.38
23.77
26.32
26.57
26.06
25.79
25.60
28.06
25.45
28.08
4.62
25.79
25.93
74
128.0
Shares (diluted)M
230.5
226.2
224.1
222.0
218.2
232.6
239.3
257.0
297.0
348.1
123.6
9.79%
6.06%
72
4.05
Buyback yield%
22.22
21.57
20.97
20.20
18.42
19.38
20.48
19.39
16.47
17.70
21.53
19.38
19.79
76
1.534
D/E ratiox
0.329
0.368
0.405
0.375
0.345
0.335
0.322
0.323
0.323
0.298
0.863
0.323
0.332
7
0.783
Enterprise value$B
1.964
2.147
1.880
2.043
1.815
1.878
1.758
1.865
1.949
2.053
3.178
2.49%
1.44%
74
1.923
LT debt$B
3.971
4.702
4.535
4.851
5.688
6.446
6.954
7.687
9.050
10.06
1.629
12.07%
11.48%
92
Revenue
$7.303B
3.08%
1.00×
Cost of revenue
$4.012B
3.53%
1.04×
Operating expenses
$1.418B
2.24%
0.92×
Goodwill & intangibles
20.18%