1.952
Revenue$B
1.907
2.043
2.198
2.307
2.404
2.547
2.715
2.927
3.119
2.143
2.383
6.22%
6.17%
74
15.19
Revenue growth%
23.66
23.66
22.33
21.61
23.38
24.78
27.29
30.22
29.15
16.62
21.82
27.29
23.95
70
9.78
Gross margin%
18.92
16.79
14.01
13.30
15.60
18.36
20.52
17.70
19.17
21.39
6.80
18.36
18.03
79
18.27
Operating margin%
17.21
18.07
18.33
17.11
14.18
11.97
9.43
9.65
11.87
29.15
24.98
11.87
15.65
28
22.93
Net margin%
11.91
11.11
13.72
14.71
12.11
14.25
14.62
15.65
13.44
15.19
9.03
14.25
13.58
71
19.15
P/E ratio (avg)x
39.37
40.14
40.53
40.67
42.88
39.86
39.05
36.91
36.70
26.40
20.07
39.05
39.61
55
6.504
EV/EBITx
12.98
14.75
15.85
17.05
18.96
19.26
21.87
22.36
23.63
6.466
15.37
21.87
18.01
57
3.25
FCF yield (avg)%
12.16
11.64
13.09
12.91
11.84
11.54
14.09
14.31
11.45
22.59
15.73
11.84
12.00
94
16.71
FCF margin%
17.63
16.90
14.24
12.37
9.48
10.60
10.98
13.28
13.20
12.82
18.41
10.98
13.24
54
0.690
FCF / Net incomex
0.269
0.260
0.263
0.284
0.271
0.262
0.227
0.205
0.198
1.095
1.127
0.227
0.263
6
8.59
ROIC%
23.55
21.51
18.68
16.74
15.25
12.90
10.62
8.29
8.16
13.90
18.41
10.62
16.00
15
24.72
Return on equity%
12.69
10.75
13.48
12.21
12.57
10.83
13.75
14.67
13.12
11.59
16.70
13.12
12.63
86
2.94
Return on assets%
12.41
15.18
12.53
14.55
14.29
15.51
17.94
19.58
16.81
25.20
27.40
16.81
15.14
18
19.54
EPS$
9.54
8.10
8.27
8.48
7.30
6.39
5.52
5.12
4.44
20.67
22.62
(12.14%)
(7.99%)
—
26.26
EPS growth%
13.12
11.62
13.74
12.58
10.84
8.49
10.60
9.01
8.83
20.89
27.73
9.01
11.23
84
17.82
Bookvalue per sh$
4.22
4.71
4.60
4.45
5.12
5.56
5.78
6.27
7.12
21.24
14.74
9.84%
6.86%
—
13.72
FCF per share$
14.33
14.49
12.56
11.67
10.91
11.79
12.45
11.01
11.62
7.74
13.96
(0.10%)
(2.37%)
—
10.32
Dividend per sh$
30.19
31.14
30.66
35.58
34.64
38.95
42.90
45.05
45.16
9.96
16.17
4.88%
5.49%
—
23.04
Div yield (avg)%
9.41
7.97
9.99
9.31
12.00
9.05
11.33
11.86
10.17
8.99
8.84
11.33
9.70
78
15.95
Payout ratio%
26.49
25.59
26.49
28.49
26.31
24.13
26.37
25.87
23.56
8.16
17.22
25.87
26.34
74
95.26
Shares (diluted)M
89.61
84.65
88.59
95.66
86.40
84.60
85.50
75.12
69.86
93.49
92.48
(6.09%)
(3.32%)
56
23.75
Buyback yield%
20.46
19.99
17.66
20.17
20.13
21.92
20.71
21.65
24.65
27.35
8.67
21.65
20.31
48
1.360
D/E ratiox
3.283
3.623
3.615
3.942
4.261
4.937
5.076
4.869
4.827
1.734
1.012
4.869
4.101
27
1.211
Enterprise value$B
4.470
4.874
5.263
6.060
5.762
6.454
6.876
7.915
8.676
1.483
0.965
7.44%
9.27%
23
0.955
LT debt$B
0.227
0.238
0.256
0.291
0.335
0.372
0.420
0.453
0.492
2.659
0.560
11.11%
8.99%
93
Revenue
$3.119B
6.17%
1.00×
Cost of revenue
$1.820B
6.09%
0.99×
Operating expenses
$559.7M
6.63%
1.04×