0.313
Revenue$B
1.949
1.999
1.969
1.961
1.963
1.937
1.935
1.902
1.937
1.941
0.320
(0.23%)
(0.04%)
92
2.43
Revenue growth%
8.44
6.96
6.19
7.18
7.91
5.53
7.62
9.23
10.37
8.03
15.55
8.03
7.77
90
4.87
Gross margin%
14.46
12.35
12.04
9.86
10.69
8.10
8.39
6.93
9.59
8.44
26.91
8.39
9.72
11
25.50
Operating margin%
27.09
26.44
24.40
22.71
20.73
22.34
21.51
23.23
23.27
23.18
25.04
23.18
23.20
82
9.03
Net margin%
14.17
11.48
13.11
12.56
15.21
14.14
12.65
10.73
9.19
10.92
7.15
10.92
12.60
21
35.74
P/E ratio (avg)x
28.13
26.33
27.98
26.10
25.88
29.82
28.73
26.96
26.74
29.56
9.766
28.73
27.47
27
8.886
EV/EBITx
16.90
15.67
17.35
15.70
16.58
15.92
14.54
15.12
14.79
15.65
19.41
15.12
15.68
53
27.81
FCF yield (avg)%
6.99
8.60
9.97
8.76
10.74
9.23
11.81
10.30
13.13
13.31
22.68
11.81
10.13
35
17.00
FCF margin%
11.72
11.16
13.41
16.11
17.52
19.72
21.87
19.58
17.25
16.84
9.39
19.58
17.05
25
0.795
FCF / Net incomex
0.777
0.799
0.752
0.764
0.771
0.893
0.875
0.952
0.957
0.956
0.763
0.952
0.837
49
5.79
ROIC%
1.77
3.11
1.94
2.59
4.02
3.26
3.52
3.90
5.58
5.50
24.25
3.90
3.39
88
2.22
Return on equity%
11.83
8.91
10.40
10.25
7.38
9.37
10.67
10.14
10.60
13.42
5.48
10.60
10.33
40
6.65
Return on assets%
27.70
26.17
26.18
28.29
29.10
26.36
28.24
27.38
25.43
23.56
19.62
26.36
26.87
83
0.75
EPS$
0.91
0.89
0.91
0.99
1.05
0.98
0.93
0.97
1.04
1.11
0.80
1.11%
2.39%
—
29.96
EPS growth%
8.81
10.00
11.81
8.97
8.22
5.62
6.84
6.61
8.96
6.76
26.67
6.76
8.52
94
0.43
Bookvalue per sh$
0.90
0.96
0.92
1.00
0.95
1.02
1.06
1.11
1.21
1.23
1.56
5.19%
2.07%
—
1.04
FCF per share$
1.40
1.48
1.69
1.83
1.85
1.75
1.95
2.21
2.22
2.56
1.81
6.70%
5.91%
—
1.73
Dividend per sh$
0.48
0.47
0.53
0.54
0.60
0.62
0.59
0.56
0.64
0.69
1.16
2.86%
3.43%
—
2.90
Div yield (avg)%
21.05
19.72
21.10
22.60
24.35
25.02
25.65
27.76
29.08
26.32
5.21
26.32
24.68
76
7.94
Payout ratio%
16.49
19.33
19.53
16.87
15.40
13.42
15.65
14.08
16.39
17.25
26.43
15.65
16.44
24
0.710
Shares (diluted)B
1.150
1.153
1.204
1.260
1.337
1.404
1.533
1.729
1.807
1.847
0.694
6.67%
5.74%
33
28.64
Buyback yield%
6.58
5.87
4.78
3.91
3.90
5.92
6.19
6.21
5.34
6.91
12.86
6.19
5.89
58
0.104
D/E ratiox
0.412
0.396
0.414
0.385
0.398
0.392
0.412
0.410
0.371
0.373
1.672
0.392
0.397
46
1.555
Enterprise value$B
1.081
1.099
1.214
1.292
1.327
1.358
1.439
1.488
1.551
1.525
0.683
2.83%
5.23%
53
0.778
LT debt$B
1.885
2.023
2.069
2.147
2.161
2.155
2.556
2.773
3.071
3.058
1.245
7.19%
6.53%
16
Revenue
$1.941B
(0.04%)
1.00×
Cost of revenue
$867.5M
(0.20%)
0.98×
Operating expenses
$415.5M
(0.12%)
0.99×
Goodwill & intangibles
15.34%
Spread over hurdle
21.15%