2.156
Revenue$B
3.091
3.265
3.457
3.625
3.810
4.089
4.240
4.443
4.715
5.024
2.200
5.69%
5.55%
35
8.19
Revenue growth%
25.91
26.68
29.42
32.36
30.31
29.73
28.10
25.63
22.88
22.64
29.27
25.63
27.39
49
8.98
Gross margin%
16.78
19.49
21.54
23.00
25.18
27.92
25.67
27.34
27.26
26.77
27.50
27.26
25.42
7
28.21
Operating margin%
1.04
2.33
0.40
0.40
0.40
2.46
4.80
5.00
3.30
2.45
6.38
3.30
2.39
59
8.22
Net margin%
27.20
25.18
27.22
29.08
26.70
24.83
26.95
26.53
28.97
26.19
29.92
26.53
26.83
7
16.48
P/E ratio (avg)x
30.31
35.71
34.32
36.17
37.55
43.56
49.59
52.40
60.71
62.61
19.65
52.40
40.56
57
31.98
EV/EBITx
51.42
57.77
64.76
71.28
81.43
88.82
105.1
119.6
129.4
147.0
22.42
119.6
85.13
36
18.39
FCF yield (avg)%
18.87
17.46
17.74
14.78
14.16
14.23
15.76
15.29
12.54
14.79
10.43
14.79
15.04
16
4.23
FCF margin%
23.55
23.49
23.21
25.15
27.17
29.59
30.62
30.21
32.94
35.22
15.10
30.62
28.38
67
1.416
FCF / Net incomex
0.253
0.267
0.291
0.279
0.267
0.236
0.224
0.250
0.242
0.257
0.808
0.242
0.255
81
22.51
ROIC%
7.82
10.12
10.13
9.08
8.98
6.54
7.84
7.65
5.96
3.25
24.35
6.54
7.83
91
26.21
Return on equity%
12.50
14.99
13.50
15.17
16.99
17.69
15.57
18.01
15.73
15.41
11.93
15.73
15.49
12
23.12
Return on assets%
4.93
7.76
6.68
5.26
7.73
4.75
4.27
5.81
4.54
1.56
12.77
4.54
5.09
22
15.00
EPS$
20.68
24.68
27.98
26.99
26.84
28.05
28.52
27.73
26.99
29.85
15.94
2.15%
3.90%
—
6.20
EPS growth%
31.09
31.91
32.72
31.02
31.52
34.42
32.24
29.92
31.46
34.37
9.07
32.24
31.71
23
7.91
Bookvalue per sh$
5.60
5.19
5.25
5.63
5.38
5.02
4.44
4.54
4.97
5.03
12.86
(1.32%)
(0.55%)
—
4.74
FCF per share$
7.04
8.12
9.09
9.78
9.16
9.46
9.02
9.09
9.79
10.66
14.55
3.08%
3.98%
—
8.54
Dividend per sh$
17.32
19.46
20.53
19.94
18.33
16.51
16.10
14.39
13.18
13.47
11.97
(5.98%)
(1.81%)
—
17.63
Div yield (avg)%
5.05
7.32
6.33
3.99
3.09
1.42
2.37
1.15
0.40
3.15
6.09
1.42
3.12
21
24.49
Payout ratio%
15.03
16.78
19.33
21.40
24.20
22.80
21.19
21.09
21.95
20.75
23.29
21.19
21.14
39
139.7
Shares (diluted)M
123.4
117.7
124.6
110.7
112.9
100.8
93.46
93.88
94.54
102.2
136.6
(1.96%)
(2.37%)
85
15.33
Buyback yield%
17.43
18.90
17.75
18.85
19.90
19.32
17.75
20.16
18.25
21.02
6.07
19.32
18.88
81
0.103
D/E ratiox
2.168
2.257
2.624
2.847
2.946
3.369
3.812
3.817
4.452
4.267
0.844
3.817
3.157
68
1.159
Enterprise value$B
3.511
3.697
3.431
3.293
2.994
3.063
2.916
3.037
3.444
3.434
3.172
2.78%
(0.41%)
39
1.842
LT debt$B
4.457
4.209
4.261
4.253
4.404
4.968
5.667
5.490
6.293
7.107
1.512
10.04%
3.98%
73
Revenue
$5.024B
5.55%
1.00×
Cost of revenue
$2.854B
5.38%
0.98×
Operating expenses
$887.0M
5.44%
0.99×