1.312
Revenue$B
6.202
6.145
6.341
6.492
6.417
6.329
6.489
6.528
6.514
6.428
1.361
0.04%
0.67%
89
5.24
Revenue growth%
34.60
33.70
35.98
35.05
35.81
37.77
39.24
37.77
36.59
37.14
29.58
37.77
36.28
70
15.31
Gross margin%
23.66
26.51
27.20
27.92
26.86
29.42
30.30
31.82
32.78
30.35
20.48
30.35
28.67
20
21.11
Operating margin%
0.69
0.40
0.40
2.32
0.40
0.40
1.73
0.40
2.12
0.40
23.83
0.40
0.40
67
25.38
Net margin%
9.49
8.66
10.51
9.89
8.24
7.73
9.72
11.17
9.96
8.70
2.90
9.72
9.60
16
12.12
P/E ratio (avg)x
12.21
13.82
15.86
17.22
17.21
18.75
19.55
22.26
23.37
22.95
17.80
22.26
17.99
91
16.11
EV/EBITx
13.60
15.06
15.29
16.08
18.46
19.60
19.45
22.19
23.99
25.82
35.30
22.19
18.96
73
27.71
FCF yield (avg)%
21.68
22.82
20.26
17.43
19.56
21.97
24.24
24.48
23.77
24.57
10.01
24.24
22.39
47
9.37
FCF margin%
2.02
2.45
2.08
3.92
3.74
3.73
3.41
3.84
5.91
8.90
27.34
3.84
3.73
80
0.654
FCF / Net incomex
0.137
0.157
0.147
0.152
0.170
0.176
0.191
0.179
0.176
0.200
0.488
0.179
0.173
89
21.70
ROIC%
21.44
22.72
24.62
25.65
24.84
23.96
25.63
28.06
30.18
32.98
2.46
28.06
25.24
64
29.10
Return on equity%
11.56
11.56
11.95
13.37
10.63
9.40
10.64
12.26
10.07
8.63
20.51
10.07
11.10
25
10.33
Return on assets%
15.60
14.30
12.50
10.84
13.79
11.59
13.50
11.12
9.18
6.81
18.55
11.12
12.04
13
14.54
EPS$
23.67
27.57
29.18
28.58
32.65
31.74
33.93
35.01
40.63
46.88
16.08
7.50%
6.45%
—
6.96
EPS growth%
11.82
11.98
11.92
11.54
8.76
8.40
10.39
10.02
12.78
13.85
22.66
10.39
11.68
7
25.49
Bookvalue per sh$
20.34
21.78
24.25
27.75
26.98
25.53
28.49
28.73
29.02
32.24
10.67
3.62%
4.80%
—
8.74
FCF per share$
22.85
21.81
21.57
22.05
23.97
22.97
23.56
21.58
22.45
21.08
5.51
(2.54%)
(1.31%)
—
7.18
Dividend per sh$
32.44
34.39
33.75
37.20
34.23
31.49
29.45
32.37
30.08
31.62
28.01
(1.57%)
0.87%
—
19.44
Div yield (avg)%
22.03
20.40
23.04
20.61
21.85
22.76
20.18
22.85
20.47
20.37
23.08
20.47
21.23
57
19.83
Payout ratio%
24.84
23.85
23.03
25.44
23.39
21.68
19.06
19.89
22.18
19.46
2.50
19.89
22.60
36
203.9
Shares (diluted)M
216.0
207.0
208.6
198.5
173.1
159.0
162.1
178.3
168.7
178.0
207.9
0.57%
(2.81%)
43
15.08
Buyback yield%
23.84
26.72
27.30
29.32
28.32
30.20
29.58
30.95
30.98
32.95
27.49
30.95
29.45
27
1.072
D/E ratiox
1.232
1.276
1.340
1.357
1.292
1.167
1.131
1.082
1.146
1.287
1.115
1.146
1.254
13
2.802
Enterprise value$B
1.956
1.941
1.874
1.799
1.709
1.510
1.427
1.347
1.495
1.457
1.946
(3.14%)
(3.27%)
70
0.434
LT debt$B
1.291
1.404
1.412
1.422
1.291
1.400
1.476
1.622
1.687
1.801
5.886
6.88%
2.71%
82
Revenue
$6.428B
0.67%
1.00×
Cost of revenue
$4.165B
0.44%
0.98×
Operating expenses
$979.2M
1.48%
1.08×
Property and equipment
15.11%
Spread over hurdle
10.63%