0.682
Revenue$B
2.549
2.499
2.475
2.513
2.575
2.580
2.617
2.620
2.656
0.703
0.820
1.11%
0.39%
11
14.68
Revenue growth%
20.89
17.91
15.21
13.75
13.14
16.10
17.15
14.54
15.48
6.69
22.27
15.48
15.79
26
9.79
Gross margin%
18.04
15.67
15.93
18.75
17.47
19.33
22.06
21.08
20.79
20.93
13.67
20.79
18.40
82
22.18
Operating margin%
26.07
26.53
28.16
29.38
31.38
34.05
35.43
36.19
37.23
9.33
18.79
35.43
30.38
39
23.40
Net margin%
12.23
14.71
14.96
16.20
18.45
20.69
23.38
26.25
23.64
16.12
12.19
23.38
17.32
68
17.02
P/E ratio (avg)x
38.53
44.44
45.13
45.25
44.89
49.51
54.19
63.24
75.76
25.56
26.91
54.19
45.19
26
13.01
EV/EBITx
30.59
27.07
27.58
24.73
25.12
25.63
27.79
27.68
26.13
20.53
18.48
26.13
27.32
15
2.68
FCF yield (avg)%
30.33
31.91
33.68
34.09
32.33
33.44
33.47
32.38
34.02
16.56
17.24
33.44
32.91
14
16.24
FCF margin%
0.70
2.59
5.12
4.89
5.13
7.57
5.98
8.21
7.53
5.97
19.43
7.53
5.12
32
1.262
FCF / Net incomex
1.740
1.729
1.941
2.065
2.090
2.023
2.210
2.279
2.431
0.798
0.364
2.210
2.044
13
29.57
ROIC%
12.38
11.38
10.76
13.48
13.44
15.82
17.52
19.25
17.92
6.54
8.46
17.52
13.51
27
15.80
Return on equity%
13.25
13.09
10.94
12.55
15.02
13.84
11.00
12.75
11.50
15.41
27.13
12.75
12.92
35
16.00
Return on assets%
9.65
12.63
10.47
8.05
8.37
10.84
11.28
11.12
9.38
7.15
27.37
10.84
10.06
59
6.17
EPS$
1.73
1.50
1.62
1.68
1.44
1.25
1.13
1.00
1.05
6.36
7.59
(8.93%)
(6.98%)
—
18.66
EPS growth%
20.30
20.22
19.46
21.28
18.41
17.12
15.26
16.51
16.78
29.42
22.47
16.78
18.83
54
3.92
Bookvalue per sh$
7.21
7.43
7.14
8.17
7.76
7.42
7.50
6.96
7.71
3.13
2.70
(1.16%)
0.62%
—
5.75
FCF per share$
1.27
1.36
1.30
1.19
1.21
1.28
1.10
1.10
1.09
6.39
1.72
(1.81%)
(1.46%)
—
2.17
Dividend per sh$
6.59
6.69
6.84
6.79
6.38
7.17
7.88
7.86
8.88
2.41
3.48
5.52%
4.32%
—
11.84
Div yield (avg)%
24.63
26.11
25.63
28.44
30.08
27.18
29.92
32.60
30.54
27.05
20.43
30.08
27.81
58
15.53
Payout ratio%
1.82
3.77
4.73
7.61
6.74
4.51
4.89
6.89
5.77
9.43
9.30
5.77
4.81
5
104.0
Shares (diluted)M
153.3
171.5
176.1
205.8
245.5
289.5
307.4
351.9
407.7
103.2
104.2
14.65%
11.48%
68
2.84
Buyback yield%
8.62
8.54
10.00
10.24
8.22
6.84
9.52
11.87
10.19
29.19
13.39
9.52
9.07
8
1.131
D/E ratiox
1.960
1.881
2.157
2.291
2.639
2.520
2.933
2.984
3.154
1.167
0.214
2.933
2.406
58
1.541
Enterprise value$B
1.022
1.097
1.150
1.324
1.352
1.532
1.583
1.505
1.534
0.622
2.073
2.99%
4.94%
78
1.998
LT debt$B
3.001
3.319
3.929
4.028
4.094
4.260
4.906
4.987
5.297
1.144
1.714
5.63%
8.22%
76
Revenue
$2.656B
0.39%
1.00×
Cost of revenue
$1.800B
0.19%
0.98×
Operating expenses
$617.9M
0.62%
1.02×
Goodwill & intangibles
14.11%