1.383
Revenue$B
2.560
2.587
2.599
2.614
2.603
2.639
2.619
2.670
2.775
2.797
1.527
1.44%
1.00%
17
11.21
Revenue growth%
4.22
5.35
2.47
1.56
3.11
3.19
1.11
4.08
3.23
1.58
4.75
3.19
3.15
59
9.83
Gross margin%
32.63
33.63
35.42
37.22
40.09
40.65
39.54
37.60
39.27
36.81
14.86
39.27
37.41
17
21.71
Operating margin%
4.18
5.91
4.72
6.27
3.46
0.99
1.67
0.40
0.40
0.40
8.19
0.40
2.56
18
12.76
Net margin%
14.29
14.07
12.82
14.43
17.25
16.84
18.78
21.13
22.48
22.78
13.02
21.13
17.05
45
12.98
P/E ratio (avg)x
39.41
38.62
45.96
52.56
56.51
56.23
61.92
61.69
66.75
65.90
37.09
61.92
56.37
6
18.76
EV/EBITx
43.81
42.96
41.73
45.58
49.99
55.98
57.66
63.47
73.22
77.57
17.50
63.47
52.98
26
19.15
FCF yield (avg)%
16.74
16.76
16.21
18.16
16.49
18.70
20.72
21.42
20.69
21.75
23.23
20.72
18.43
55
8.79
FCF margin%
22.38
21.81
24.12
26.63
28.63
28.50
26.27
29.21
28.51
29.26
11.66
28.51
27.56
17
0.633
FCF / Net incomex
2.074
2.210
2.100
2.217
2.407
2.262
2.401
2.233
2.310
2.570
0.326
2.310
2.248
36
9.38
ROIC%
18.81
18.19
15.63
12.78
12.06
9.88
10.01
8.98
7.65
5.67
12.54
8.98
11.04
33
17.15
Return on equity%
8.58
7.52
8.91
10.22
8.09
7.84
8.02
9.54
9.08
6.33
13.73
8.02
8.33
42
14.14
Return on assets%
13.80
16.12
18.89
18.46
18.89
19.98
20.37
22.71
25.28
27.42
2.73
22.71
19.43
15
7.59
EPS$
6.85
6.76
7.23
8.37
8.49
9.38
9.54
9.15
10.30
10.91
8.03
5.14%
4.78%
—
13.89
EPS growth%
21.92
23.10
22.86
20.73
22.90
23.39
22.46
22.66
21.47
19.87
20.56
22.46
22.56
77
10.79
Bookvalue per sh$
11.66
12.76
11.69
11.46
10.09
10.40
11.24
10.20
8.94
9.20
16.95
(1.83%)
(2.92%)
—
9.96
FCF per share$
9.66
9.87
9.42
9.38
8.37
8.34
8.83
7.76
8.17
8.21
13.23
(0.38%)
(2.42%)
—
18.60
Dividend per sh$
19.89
19.02
19.84
21.40
24.20
22.94
26.83
30.87
28.85
29.11
8.43
3.76%
4.54%
—
6.38
Div yield (avg)%
27.15
26.59
25.68
23.25
24.96
23.89
24.19
25.22
27.15
26.45
10.83
25.22
25.45
57
29.18
Payout ratio%
31.32
30.29
28.23
29.83
32.65
34.30
32.67
33.18
35.14
34.36
14.17
34.30
32.66
21
186.3
Shares (diluted)M
163.9
164.2
158.8
153.8
153.9
143.5
135.7
137.1
142.8
129.3
188.1
(3.43%)
(3.50%)
58
22.80
Buyback yield%
14.52
13.26
14.41
16.92
15.55
13.75
11.08
13.56
10.80
12.85
2.08
12.85
13.66
72
0.474
D/E ratiox
1.962
1.989
1.883
2.041
1.998
2.362
2.464
2.759
2.927
2.992
1.254
2.759
2.202
54
3.163
Enterprise value$B
1.626
1.483
1.538
1.669
1.691
1.803
1.966
1.738
1.733
1.683
2.496
(0.09%)
(0.84%)
35
0.747
LT debt$B
2.233
2.082
2.287
2.628
2.418
2.280
2.621
2.780
3.148
3.558
2.873
8.03%
4.25%
68
Revenue
$2.797B
1.00%
1.00×
Cost of revenue
$1.392B
0.83%
0.98×
Operating expenses
$473.6M
0.76%
0.98×
Goodwill & intangibles
15.97%
Property and equipment
15.61%