2.968
Revenue$B
5.079
5.282
5.558
5.764
6.165
6.370
6.680
6.939
7.176
3.318
3.111
4.48%
4.81%
32
19.36
Revenue growth%
14.41
15.18
16.25
16.54
15.63
17.54
16.10
13.20
10.24
20.73
24.85
15.63
15.41
39
25.24
Gross margin%
9.58
9.57
11.44
13.53
12.70
9.90
12.12
10.87
13.73
20.49
17.53
12.12
11.16
41
17.58
Operating margin%
14.97
14.56
16.99
17.04
15.08
15.00
17.58
18.46
18.85
29.16
11.97
17.58
17.01
23
10.17
Net margin%
0.74
1.46
4.29
1.57
0.40
0.40
2.35
1.84
0.40
29.19
8.94
0.40
1.51
30
7.323
P/E ratio (avg)x
10.19
11.38
12.41
13.33
14.62
15.53
16.90
15.52
17.67
22.37
36.84
15.53
13.98
26
7.366
EV/EBITx
26.30
24.99
22.93
22.13
21.87
22.94
21.22
18.73
16.94
30.59
27.78
21.22
22.53
60
29.81
FCF yield (avg)%
32.82
34.58
35.78
33.75
33.32
34.62
32.53
35.25
37.83
24.96
28.03
34.62
34.17
41
14.40
FCF margin%
18.29
19.71
20.40
20.61
18.18
18.39
16.83
15.15
15.11
13.37
17.18
16.83
18.34
73
0.382
FCF / Net incomex
1.713
1.610
1.876
1.761
1.738
1.709
1.655
1.627
1.906
0.698
1.163
1.709
1.711
19
16.55
ROIC%
15.78
17.36
15.59
13.16
12.04
14.40
15.01
17.50
18.65
24.81
23.72
15.01
15.69
41
21.31
Return on equity%
28.37
29.70
27.86
30.79
31.02
29.54
28.28
25.53
23.67
9.36
16.42
28.28
28.33
15
3.03
Return on assets%
24.48
25.59
27.38
26.14
26.46
25.04
24.97
22.39
23.48
13.91
29.53
24.97
25.01
91
15.38
EPS$
16.39
17.60
18.79
19.36
19.77
18.34
17.76
20.00
18.01
16.49
18.78
(1.43%)
(0.65%)
—
19.45
EPS growth%
0.40
0.40
1.61
1.99
1.93
4.19
2.65
0.40
3.05
25.05
2.50
2.65
1.77
56
16.22
Bookvalue per sh$
11.04
9.69
9.01
8.92
9.04
8.31
7.30
6.38
6.17
7.19
3.87
(7.11%)
(4.90%)
—
10.61
FCF per share$
17.26
18.62
19.71
23.62
25.60
28.85
30.38
35.52
41.04
8.46
11.91
11.69%
10.85%
—
15.70
Dividend per sh$
9.69
9.52
9.03
8.87
9.50
9.50
8.83
9.19
8.63
16.15
7.47
(0.57%)
(1.20%)
—
13.57
Div yield (avg)%
29.49
29.11
29.44
28.25
27.66
25.42
26.56
25.41
24.15
29.51
3.23
25.42
27.95
49
23.55
Payout ratio%
10.72
10.24
7.48
4.77
5.90
3.28
3.41
2.61
1.50
19.98
18.97
3.28
5.34
38
119.4
Shares (diluted)M
106.2
99.42
104.4
104.5
108.8
122.4
130.7
129.9
137.8
118.8
119.2
5.70%
1.36%
66
4.83
Buyback yield%
27.26
27.14
27.59
29.69
29.23
26.31
26.33
28.00
28.20
28.88
24.93
28.00
27.79
28
0.449
D/E ratiox
0.618
0.691
0.652
0.685
0.774
0.782
0.858
0.818
0.886
0.838
1.120
0.818
0.732
35
4.137
Enterprise value$B
2.541
2.603
2.770
2.817
2.979
3.274
3.388
3.587
4.018
4.616
5.250
7.36%
3.29%
41
2.063
LT debt$B
2.561
2.551
2.564
2.988
3.462
3.887
4.134
4.389
4.775
4.860
4.181
9.83%
8.32%
15
Revenue
$7.176B
4.81%
1.00×
Cost of revenue
$3.042B
4.78%
1.00×
Operating expenses
$1.635B
4.82%
1.00×