1.088
Revenue$B
1.950
2.002
1.974
1.954
1.973
1.982
2.022
2.057
2.050
2.051
1.164
0.78%
0.48%
61
26.67
Revenue growth%
18.09
15.20
16.04
17.67
17.74
17.54
17.59
19.06
17.61
18.26
9.35
17.61
17.64
66
16.58
Gross margin%
2.83
2.56
2.53
1.27
0.40
2.16
2.74
0.40
0.52
0.40
9.56
0.52
1.71
41
19.43
Operating margin%
26.17
28.96
29.02
31.61
30.68
31.23
30.23
31.59
29.13
29.92
25.45
30.23
30.07
26
27.97
Net margin%
0.40
0.70
2.29
0.40
2.17
1.22
0.40
0.40
1.92
0.40
12.70
0.40
0.55
90
22.30
P/E ratio (avg)x
17.38
19.64
22.98
22.67
25.92
30.23
30.48
34.06
34.13
36.19
9.654
34.06
28.08
63
32.43
EV/EBITx
28.78
29.47
27.54
31.21
30.45
28.75
29.41
29.22
28.92
28.32
21.48
28.92
29.07
53
16.68
FCF yield (avg)%
7.48
7.70
7.14
9.33
8.23
5.73
6.84
8.88
10.34
9.42
12.71
8.88
7.96
76
29.45
FCF margin%
32.67
34.50
32.99
35.64
33.81
32.78
30.66
30.72
31.29
31.60
12.59
31.29
32.73
56
0.508
FCF / Net incomex
0.625
0.630
0.605
0.627
0.709
0.796
0.729
0.753
0.744
0.803
1.506
0.753
0.719
22
3.79
ROIC%
23.37
22.12
23.81
24.12
26.07
25.93
28.02
29.05
30.25
29.48
17.53
29.05
26.00
61
20.76
Return on equity%
8.88
7.93
5.96
8.42
9.60
11.40
10.86
13.44
11.20
13.47
9.42
11.40
10.23
64
9.60
Return on assets%
34.45
33.94
33.80
32.74
34.01
36.13
35.24
33.14
34.43
32.98
8.21
34.43
33.98
82
1.25
EPS$
6.79
7.41
7.16
7.39
7.55
7.98
7.55
7.08
7.91
8.62
1.38
2.70%
3.29%
—
13.26
EPS growth%
10.01
12.69
15.29
14.54
14.76
16.61
17.12
18.91
20.74
20.56
25.94
18.91
15.95
55
2.82
Bookvalue per sh$
6.11
6.41
6.07
6.57
6.23
7.31
8.37
7.94
8.23
9.60
1.14
9.04%
5.28%
—
3.10
FCF per share$
4.69
4.52
4.41
4.51
4.06
4.10
3.71
3.72
4.01
3.85
2.58
(1.05%)
(1.55%)
—
2.38
Dividend per sh$
3.06
2.93
2.96
2.60
2.78
2.69
2.69
2.41
2.56
2.65
3.37
(0.98%)
(1.27%)
—
17.90
Div yield (avg)%
17.07
14.44
13.74
15.65
17.76
16.89
19.49
19.39
18.49
17.71
9.86
18.49
17.39
81
25.73
Payout ratio%
8.35
7.36
4.69
7.67
7.71
8.74
11.45
10.10
12.68
14.09
29.76
11.45
8.54
47
200.9
Shares (diluted)M
337.0
369.7
420.1
448.1
434.4
490.6
490.7
509.5
590.6
682.2
199.0
9.45%
8.86%
17
8.92
Buyback yield%
21.94
22.72
21.75
24.39
24.94
23.42
25.26
28.26
25.49
23.58
28.03
25.26
23.98
46
1.093
D/E ratiox
0.553
0.515
0.448
0.437
0.425
0.418
0.389
0.376
0.390
0.350
0.954
0.389
0.421
49
0.293
Enterprise value$B
0.988
1.100
1.010
0.999
0.979
0.960
1.038
1.083
0.986
1.056
0.898
1.53%
0.12%
59
1.254
LT debt$B
1.819
1.693
1.794
1.667
1.740
1.732
1.612
1.685
1.704
1.861
1.428
1.36%
(0.43%)
85
Revenue
$2.051B
0.48%
1.00×
Cost of revenue
$1.436B
0.48%
1.00×
Operating expenses
$407.8M
(0.42%)
0.91×
Spread over hurdle
(5.78%)