1.839
Revenue$B
2.936
3.210
3.527
3.804
4.200
4.491
4.838
5.252
5.613
6.234
1.960
8.22%
8.55%
18
17.12
Revenue growth%
19.32
19.03
19.36
16.80
14.30
15.63
15.07
12.63
13.89
11.19
25.95
13.89
15.35
55
15.59
Gross margin%
3.05
4.04
6.15
6.89
5.44
3.90
6.02
3.20
3.33
2.58
12.58
3.33
3.97
14
21.36
Operating margin%
9.69
9.49
7.77
9.91
11.17
9.71
12.49
15.47
13.98
12.83
5.11
12.83
10.54
32
17.83
Net margin%
5.89
5.89
8.14
8.30
5.65
5.03
3.66
3.57
2.33
4.54
27.99
3.66
5.34
37
19.69
P/E ratio (avg)x
30.83
30.44
30.57
33.12
34.97
31.47
33.07
31.52
28.23
29.48
11.97
31.47
31.15
60
20.69
EV/EBITx
25.72
24.22
26.46
29.76
31.78
30.78
28.83
26.72
25.08
25.15
15.00
26.72
26.59
67
8.50
FCF yield (avg)%
29.01
30.63
31.46
29.89
30.75
32.28
32.13
32.47
34.36
33.06
18.91
32.47
31.79
77
11.64
FCF margin%
11.16
13.92
13.52
13.64
11.45
12.60
10.35
11.44
9.91
9.76
25.98
10.35
11.45
34
1.734
FCF / Net incomex
0.930
1.000
0.982
1.035
0.948
1.041
1.015
1.154
1.314
1.251
0.877
1.154
1.025
84
16.14
ROIC%
22.48
23.90
21.20
18.39
16.65
18.63
18.37
17.21
15.04
12.20
13.31
17.21
18.38
7
26.43
Return on equity%
24.12
21.41
22.60
20.32
23.23
22.14
20.04
17.65
19.16
18.05
27.69
19.16
20.86
37
28.25
Return on assets%
22.21
21.86
21.02
19.82
22.73
23.68
21.63
23.33
22.66
23.47
9.71
23.33
22.44
72
0.82
EPS$
4.48
5.27
6.08
6.08
6.63
7.11
6.95
8.39
9.01
9.16
0.89
6.70%
7.18%
—
12.58
EPS growth%
9.28
9.89
10.15
8.27
9.97
11.34
12.28
14.48
15.26
16.99
16.83
14.48
10.74
64
2.86
Bookvalue per sh$
0.86
0.74
0.73
0.69
0.72
0.62
0.58
0.54
0.48
0.46
4.82
(8.56%)
(7.05%)
—
2.20
FCF per share$
1.90
1.98
1.93
1.92
1.94
1.83
1.94
1.94
2.05
1.96
3.92
0.30%
0.62%
—
4.41
Dividend per sh$
6.79
6.95
7.40
8.21
8.26
9.19
9.92
10.11
11.18
12.92
2.50
9.36%
6.80%
—
20.59
Div yield (avg)%
19.56
19.39
18.64
15.66
15.15
13.81
12.45
10.01
8.79
5.87
9.29
10.01
14.48
40
10.71
Payout ratio%
35.39
37.59
37.25
39.27
42.25
40.91
43.90
43.41
43.36
46.32
15.37
43.41
41.58
86
217.1
Shares (diluted)M
347.4
336.4
362.1
352.0
389.3
420.4
441.0
459.2
451.0
517.1
214.5
5.84%
4.53%
66
16.86
Buyback yield%
3.15
2.63
0.57
2.08
1.07
0.40
2.32
0.40
0.40
1.95
27.03
0.40
1.51
6
1.211
D/E ratiox
0.222
0.212
0.216
0.222
0.199
0.177
0.187
0.170
0.161
0.175
0.308
0.175
0.193
92
3.172
Enterprise value$B
2.139
2.257
2.205
2.158
2.330
2.224
2.006
2.082
1.883
1.742
4.348
(5.65%)
(3.01%)
32
1.260
LT debt$B
4.591
5.134
5.808
6.119
6.928
7.999
9.484
11.10
12.44
12.21
2.974
12.00%
11.71%
69
Revenue
$6.234B
8.55%
1.00×
Cost of revenue
$3.180B
8.41%
0.99×
Operating expenses
$922.6M
8.30%
0.98×