2.388
Revenue$B
9.398
9.805
10.64
11.35
12.36
13.21
13.92
14.51
15.59
16.44
2.485
5.87%
6.26%
17
8.09
Revenue growth%
17.00
15.96
17.14
14.15
14.91
13.15
15.34
16.20
18.18
18.86
11.19
16.20
16.08
39
25.64
Gross margin%
23.22
24.57
25.63
24.41
22.01
24.80
27.19
28.79
27.18
27.16
2.67
27.18
25.21
40
22.98
Operating margin%
25.65
28.59
29.25
26.86
29.02
28.11
30.74
32.35
33.57
36.50
10.58
32.35
29.14
52
5.06
Net margin%
20.90
19.26
21.95
19.05
21.26
22.45
24.13
21.80
20.15
17.21
9.23
21.80
21.08
33
6.636
P/E ratio (avg)x
10.34
11.04
12.23
13.08
15.29
14.34
13.80
13.29
15.06
15.83
29.02
14.34
13.54
36
34.24
EV/EBITx
7.036
7.410
8.432
9.242
9.183
10.18
10.14
9.542
9.777
11.04
18.45
10.14
9.392
23
12.71
FCF yield (avg)%
33.56
31.19
28.65
28.47
29.72
29.31
32.15
29.77
30.92
29.71
28.16
29.77
29.75
28
11.00
FCF margin%
17.53
19.97
22.06
20.58
18.69
18.13
17.13
14.37
13.59
14.31
29.19
14.37
17.83
74
1.516
FCF / Net incomex
1.101
1.128
1.202
1.418
1.652
1.658
1.819
1.887
1.888
1.972
1.447
1.887
1.655
67
12.03
ROIC%
20.07
22.71
23.26
25.47
28.07
28.65
27.29
28.92
27.66
25.11
6.40
27.66
26.38
65
16.19
Return on equity%
1.59
2.49
2.74
2.67
4.52
4.20
5.30
5.15
6.41
5.45
26.09
5.30
4.36
85
26.55
Return on assets%
31.09
30.44
27.72
27.43
26.76
29.23
27.70
26.97
24.65
26.77
16.02
26.97
27.57
55
6.61
EPS$
6.52
6.56
6.27
6.32
6.10
5.40
4.83
4.96
4.40
4.29
7.31
(6.80%)
(3.55%)
—
4.91
EPS growth%
12.95
13.29
11.54
9.75
8.04
9.87
12.43
12.81
9.84
11.16
14.29
11.16
11.35
92
9.18
Bookvalue per sh$
3.68
3.59
4.13
4.62
4.97
5.60
5.96
6.91
7.38
7.44
7.60
8.38%
8.30%
—
3.42
FCF per share$
10.28
10.66
12.53
14.00
14.53
14.35
15.26
15.25
15.86
15.19
5.46
0.89%
4.99%
—
1.84
Dividend per sh$
12.82
13.65
13.10
15.14
15.93
18.54
19.01
18.32
21.14
22.69
8.07
7.34%
7.41%
—
2.54
Div yield (avg)%
7.80
8.19
6.99
8.35
6.88
4.84
2.54
1.25
0.40
0.40
15.55
1.25
5.86
38
24.92
Payout ratio%
14.78
14.44
13.37
13.52
12.69
9.91
12.05
9.72
12.20
12.09
21.96
12.05
12.45
82
376.0
Shares (diluted)M
267.3
229.3
233.9
229.3
224.4
236.5
199.9
194.5
202.4
213.6
392.0
(0.98%)
(3.04%)
82
4.32
Buyback yield%
13.86
11.18
11.44
10.86
13.37
15.61
12.75
13.80
15.44
13.29
12.13
13.80
13.33
51
0.940
D/E ratiox
1.111
1.057
1.070
1.165
1.032
1.146
1.018
1.064
0.930
0.919
1.261
1.018
1.060
16
12.21
Enterprise value$B
2.912
3.373
3.366
3.191
2.997
3.407
3.341
3.606
4.122
4.463
8.864
8.29%
4.87%
82
10.74
LT debt$B
13.92
15.45
14.43
15.24
15.04
15.61
15.21
17.06
18.69
18.77
2.968
4.54%
2.62%
24
Revenue
$16.44B
6.26%
1.00×
Cost of revenue
$7.135B
6.45%
1.02×
Operating expenses
$3.834B
5.74%
0.95×
Property and equipment
17.54%
Goodwill & intangibles
16.16%
Spread over hurdle
34.28%