1.485
Revenue$B
2.795
2.783
2.854
2.911
2.873
2.946
2.912
2.932
2.939
2.947
1.633
0.51%
0.48%
94
23.47
Revenue growth%
12.60
12.36
13.48
11.67
13.94
13.14
15.27
13.25
13.53
12.86
3.21
13.25
13.20
90
18.26
Gross margin%
10.89
10.85
8.00
10.49
13.26
14.15
17.10
16.83
18.42
21.41
10.78
17.10
13.71
33
16.71
Operating margin%
24.23
21.93
23.38
24.94
27.42
27.98
27.96
25.47
23.55
22.14
20.74
25.47
24.59
44
27.08
Net margin%
0.40
1.97
3.21
5.47
5.19
3.98
1.08
0.40
3.35
2.91
15.57
2.91
3.06
26
25.16
P/E ratio (avg)x
12.68
12.16
12.17
12.64
12.60
13.97
13.55
15.00
15.03
13.90
12.02
13.97
13.12
83
24.37
EV/EBITx
42.57
50.93
56.38
62.22
67.31
70.42
73.46
77.74
87.63
90.64
32.81
77.74
68.87
9
25.97
FCF yield (avg)%
10.46
13.13
11.68
13.10
15.29
17.01
17.97
15.18
17.20
18.26
14.91
17.20
15.23
9
21.83
FCF margin%
13.15
10.18
8.61
8.80
11.39
13.19
14.30
13.95
16.31
18.18
6.80
14.30
13.17
84
1.091
FCF / Net incomex
0.565
0.666
0.643
0.652
0.708
0.790
0.896
0.964
1.007
1.141
1.704
0.964
0.749
47
23.29
ROIC%
9.72
9.69
9.66
8.53
11.25
10.45
11.29
13.36
12.21
14.45
4.12
12.21
10.85
29
23.94
Return on equity%
1.90
0.77
0.40
2.41
2.80
4.15
6.35
9.29
11.40
10.20
12.24
9.29
3.48
80
16.61
Return on assets%
9.03
10.08
7.27
7.06
4.22
1.40
0.40
1.00
0.64
0.43
3.79
0.64
2.81
45
0.33
EPS$
0.36
0.36
0.34
0.32
0.29
0.30
0.29
0.27
0.25
0.26
0.34
(2.56%)
(2.32%)
—
15.07
EPS growth%
14.66
17.35
20.17
20.36
20.46
22.23
24.37
24.74
23.29
23.56
20.83
23.56
21.35
40
0.54
Bookvalue per sh$
0.72
0.66
0.61
0.65
0.60
0.60
0.62
0.69
0.75
0.82
0.20
6.42%
2.02%
—
0.62
FCF per share$
0.65
0.65
0.61
0.68
0.66
0.60
0.56
0.60
0.58
0.58
0.58
(2.56%)
(0.01%)
—
0.53
Dividend per sh$
0.66
0.72
0.77
0.90
1.02
1.04
1.22
1.33
1.49
1.55
0.47
8.81%
8.57%
—
29.91
Div yield (avg)%
9.76
12.34
12.06
12.99
10.46
13.04
14.56
16.97
19.58
21.73
15.02
16.97
13.02
40
4.84
Payout ratio%
27.99
26.43
26.38
25.60
25.67
26.89
27.04
26.84
24.45
26.51
25.27
26.84
26.47
16
3.728
Shares (diluted)B
5.693
5.495
5.707
6.660
7.577
8.768
9.265
10.78
10.39
11.89
3.638
9.43%
7.85%
75
8.61
Buyback yield%
20.62
18.52
21.06
19.26
16.35
18.16
17.62
16.78
14.95
17.71
19.39
17.62
17.94
57
1.125
D/E ratiox
1.881
2.162
2.167
2.338
2.494
2.852
3.110
3.499
3.590
3.793
0.574
3.499
2.673
23
2.029
Enterprise value$B
2.299
2.468
2.360
2.064
2.174
2.094
1.997
1.886
2.007
2.061
2.381
(1.05%)
(2.22%)
53
2,675
LT debt$M
236.7
256.4
241.5
237.5
236.2
241.1
246.6
230.0
234.2
231.0
559.9
(0.45%)
0.63%
33
Revenue
$2.947B
0.48%
1.00×
Cost of revenue
$1.759B
0.50%
1.00×
Operating expenses
$584.3M
0.18%
0.97×
Goodwill & intangibles
17.24%
Spread over hurdle
(1.09%)