1.822
Revenue$B
1.751
1.879
1.990
2.186
2.356
2.559
2.769
3.030
3.239
3.439
1.969
7.85%
7.65%
93
23.03
Revenue growth%
7.28
7.85
9.51
8.03
8.02
7.44
5.11
7.93
5.59
5.89
12.10
5.89
7.64
93
11.74
Gross margin%
24.83
25.07
25.20
25.31
26.14
27.91
29.20
31.56
30.90
29.00
20.37
29.20
27.02
76
7.64
Operating margin%
5.68
7.65
5.36
4.30
5.38
6.22
7.75
8.81
11.34
13.00
19.18
8.81
6.94
64
10.06
Net margin%
11.29
11.04
13.16
11.38
9.85
8.00
7.34
6.70
6.50
8.63
20.10
7.34
9.24
71
25.23
P/E ratio (avg)x
16.69
17.56
16.02
14.31
14.73
14.77
14.49
14.72
12.68
12.04
23.15
14.49
14.72
26
14.32
EV/EBITx
5.030
5.007
5.465
5.823
5.908
6.293
5.552
5.340
5.628
5.790
14.04
5.628
5.590
60
22.86
FCF yield (avg)%
12.18
11.63
12.75
9.81
8.12
6.82
6.14
5.19
7.62
7.27
6.82
6.82
7.87
10
3.41
FCF margin%
20.01
20.27
20.78
23.33
24.84
24.32
22.40
25.38
27.35
29.88
19.89
25.38
23.82
71
0.604
FCF / Net incomex
1.940
2.071
2.187
2.375
2.664
2.508
2.322
2.324
2.350
2.693
0.177
2.350
2.337
75
14.33
ROIC%
22.57
21.68
19.52
21.29
22.72
20.92
18.30
17.49
19.49
18.57
7.89
18.57
20.22
12
13.28
Return on equity%
8.08
7.15
4.85
7.65
6.83
7.60
10.58
9.78
6.99
5.46
18.55
7.60
7.37
77
29.37
Return on assets%
18.81
16.43
18.53
17.05
16.44
16.84
19.19
16.45
14.63
16.03
20.41
16.45
16.65
61
2.70
EPS$
9.34
10.32
11.07
13.29
13.40
13.92
13.65
15.59
18.51
18.53
2.87
6.70%
7.75%
—
6.58
EPS growth%
16.63
15.24
17.86
14.95
14.07
11.87
9.45
9.86
12.82
12.23
22.29
11.87
13.45
23
2.01
Bookvalue per sh$
3.77
3.71
4.34
4.60
4.60
5.19
6.06
6.29
6.53
6.30
6.55
6.48%
7.15%
—
6.49
FCF per share$
3.09
3.25
3.74
3.78
4.12
4.13
3.84
3.61
3.61
3.88
4.81
(1.20%)
3.70%
—
6.41
Dividend per sh$
2.51
2.92
3.10
3.33
3.33
3.90
3.86
4.31
4.39
4.19
2.06
4.67%
6.34%
—
15.66
Div yield (avg)%
12.84
11.24
11.20
12.63
9.94
10.90
10.52
12.37
12.38
13.10
28.80
12.37
11.81
9
18.06
Payout ratio%
8.99
10.09
12.63
11.23
13.40
13.75
16.01
13.08
11.94
11.23
21.17
13.08
12.29
90
199.4
Shares (diluted)M
247.0
255.4
260.9
264.9
306.0
317.8
330.4
334.5
336.2
332.5
199.0
1.68%
4.64%
42
24.03
Buyback yield%
27.00
27.70
29.40
30.17
31.45
29.61
29.75
32.35
30.49
28.40
27.70
29.75
29.68
54
1.268
D/E ratiox
2.570
3.053
3.288
3.740
4.111
4.912
4.788
5.511
5.470
6.452
0.942
5.470
4.450
61
2.437
Enterprise value$B
0.637
0.644
0.624
0.610
0.653
0.770
0.869
1.023
1.105
1.312
2.426
14.97%
8.00%
78
0.668
LT debt$B
2.016
1.978
1.852
2.067
1.843
1.840
1.975
1.936
1.971
1.981
0.821
1.45%
(1.34%)
63
Revenue
$3.439B
7.65%
1.00×
Cost of revenue
$2.234B
7.79%
1.01×
Operating expenses
$784.2M
7.87%
1.02×
Goodwill & intangibles
19.07%