2.324
Revenue$B
6.139
6.445
6.616
6.730
6.895
7.012
7.304
7.416
7.537
7.807
2.447
2.52%
2.58%
56
20.41
Revenue growth%
29.53
27.98
26.04
26.49
24.48
22.87
21.65
19.20
20.55
22.99
14.01
21.65
23.73
71
25.68
Gross margin%
16.93
15.45
14.53
16.50
16.94
15.12
15.22
15.04
17.70
14.87
24.59
15.12
15.33
70
12.47
Operating margin%
10.15
7.45
6.16
4.94
2.15
1.31
2.64
1.00
3.88
3.00
15.24
2.64
3.44
94
9.60
Net margin%
27.99
25.26
22.88
24.49
27.31
24.87
25.12
27.70
26.59
23.70
3.20
25.12
25.19
53
8.611
P/E ratio (avg)x
5.949
6.470
7.140
7.151
7.960
8.571
8.836
9.435
8.622
9.103
8.109
8.836
8.266
47
24.64
EV/EBITx
38.89
41.40
43.93
40.96
41.14
40.07
41.08
43.31
41.40
40.04
34.38
41.08
41.11
20
18.16
FCF yield (avg)%
24.50
23.35
22.78
20.65
23.00
25.93
27.58
29.78
32.00
29.13
19.33
29.13
25.21
39
13.53
FCF margin%
5.45
6.22
3.27
0.79
3.56
4.17
6.85
5.86
7.40
5.52
3.59
5.86
5.49
92
1.484
FCF / Net incomex
0.871
0.844
0.776
0.755
0.670
0.696
0.778
0.769
0.685
0.718
0.574
0.718
0.762
20
24.54
ROIC%
18.75
20.20
22.79
20.81
20.48
22.82
21.02
21.68
21.31
20.22
11.94
21.31
20.91
48
10.45
Return on equity%
20.70
23.13
21.28
20.43
18.06
20.00
19.38
20.00
18.47
17.92
18.86
19.38
20.00
42
8.39
Return on assets%
6.49
5.49
5.88
4.10
4.85
6.32
9.15
8.49
9.78
7.67
26.19
8.49
6.41
85
5.31
EPS$
6.35
6.79
7.24
8.63
8.58
8.55
8.66
10.35
12.00
12.44
5.55
7.71%
8.70%
—
20.39
EPS growth%
27.48
29.92
32.68
31.80
31.43
32.38
34.73
33.61
36.58
35.45
20.97
34.73
32.53
78
5.46
Bookvalue per sh$
4.71
5.12
5.37
5.23
5.75
5.62
5.72
5.00
4.95
4.51
1.26
(4.73%)
(0.52%)
—
3.51
FCF per share$
2.49
2.50
2.56
2.62
2.52
2.42
2.71
2.72
2.86
3.02
1.54
3.67%
2.04%
—
6.26
Dividend per sh$
2.97
3.37
3.16
2.94
3.24
3.21
3.47
3.45
3.49
3.49
5.27
1.50%
1.88%
—
17.24
Div yield (avg)%
10.26
10.54
11.55
12.31
9.64
6.68
6.52
9.45
8.66
9.93
8.51
8.66
9.78
8
26.32
Payout ratio%
6.80
7.20
4.37
4.48
7.36
9.59
9.18
10.56
7.75
7.82
16.00
9.18
7.55
52
369.6
Shares (diluted)M
644.0
726.0
851.2
902.1
869.3
823.7
919.3
883.0
850.1
815.3
375.5
(1.27%)
2.21%
69
20.40
Buyback yield%
5.18
4.92
5.45
5.23
6.20
7.43
10.21
12.66
11.66
9.22
22.18
10.21
6.81
88
0.943
D/E ratiox
1.099
1.262
1.445
1.404
1.465
1.623
1.591
1.810
1.865
1.808
0.609
1.808
1.528
83
1.221
Enterprise value$B
0.924
0.818
0.772
0.821
0.856
0.756
0.697
0.714
0.753
0.761
5.326
(2.33%)
(2.93%)
5
3.660
LT debt$B
7.264
7.494
8.152
7.805
8.741
8.766
9.304
9.890
9.318
8.972
5.775
0.52%
3.36%
89
Revenue
$7.807B
2.58%
1.00×
Cost of revenue
$4.324B
2.66%
1.01×
Operating expenses
$956.1M
3.02%
1.04×
Goodwill & intangibles
16.59%
Spread over hurdle
(1.89%)