1.589
Revenue$B
2.089
2.260
2.470
2.629
2.879
3.085
3.367
3.623
3.946
4.156
1.648
7.62%
7.85%
30
17.47
Revenue growth%
9.73
7.57
8.14
11.10
12.94
12.04
11.09
9.49
11.65
11.57
5.62
11.57
11.09
25
18.85
Gross margin%
29.12
26.59
29.59
30.61
27.99
29.85
32.36
32.05
29.36
29.86
3.39
29.86
29.72
16
15.09
Operating margin%
18.16
16.32
16.37
15.72
13.97
13.63
12.92
10.58
12.47
11.24
7.01
12.47
13.80
32
26.72
Net margin%
0.40
0.40
0.40
2.41
1.06
2.60
0.40
2.58
1.80
0.54
19.81
1.80
0.80
22
22.50
P/E ratio (avg)x
53.55
63.37
62.26
62.96
70.54
79.96
89.36
90.32
90.17
92.37
23.61
90.17
75.25
81
31.43
EV/EBITx
32.44
31.43
33.61
34.20
34.87
38.10
34.09
36.76
39.22
43.18
20.08
38.10
34.53
11
15.11
FCF yield (avg)%
22.10
19.64
18.72
17.14
17.21
16.77
18.24
18.28
19.10
18.84
25.79
18.28
18.50
76
21.46
FCF margin%
19.58
17.36
17.78
17.21
17.33
16.41
17.38
19.05
21.30
22.63
24.90
19.05
17.58
31
0.742
FCF / Net incomex
1.699
1.718
1.905
1.773
1.782
1.629
1.574
1.743
1.701
1.676
0.176
1.676
1.709
69
14.06
ROIC%
14.36
13.02
10.96
9.85
12.09
10.50
8.30
11.16
9.89
10.14
15.01
10.14
10.73
82
5.19
Return on equity%
14.29
14.50
17.17
15.33
15.11
18.02
19.62
20.06
19.07
21.77
6.64
19.62
17.59
56
6.56
Return on assets%
1.83
2.98
1.97
0.40
0.40
0.40
1.42
1.47
3.07
4.22
18.47
1.47
1.65
19
0.20
EPS$
0.31
0.30
0.27
0.29
0.27
0.29
0.31
0.32
0.34
0.29
0.21
1.22%
(1.93%)
—
20.40
EPS growth%
15.69
16.06
15.55
14.83
15.26
13.56
13.33
11.67
11.09
8.39
21.85
11.67
14.19
27
0.17
Bookvalue per sh$
1.41
1.38
1.59
1.66
1.67
1.67
1.66
1.70
1.90
2.27
0.90
6.41%
5.63%
—
0.26
FCF per share$
1.33
1.49
1.73
1.94
2.03
2.00
2.07
2.21
2.32
2.33
0.40
2.80%
7.43%
—
0.44
Dividend per sh$
0.63
0.70
0.74
0.77
0.88
0.84
0.94
1.03
1.04
1.08
0.37
4.17%
5.29%
—
2.45
Div yield (avg)%
23.51
23.99
24.43
24.14
27.12
26.62
28.16
25.62
25.84
24.28
6.84
25.84
25.02
8
27.11
Payout ratio%
30.52
29.37
31.44
32.57
31.37
30.16
27.76
26.59
25.17
26.66
20.92
26.66
29.77
25
2.210
Shares (diluted)B
1.409
1.358
1.255
1.320
1.305
1.243
1.336
1.203
1.156
1.172
2.226
(2.12%)
(2.27%)
28
12.35
Buyback yield%
4.68
3.37
4.21
6.70
8.97
10.11
8.80
6.40
4.86
4.42
4.69
6.40
5.63
16
0.920
D/E ratiox
1.049
1.191
1.314
1.580
1.603
1.665
1.819
2.192
2.342
2.497
1.363
2.192
1.634
82
3.578
Enterprise value$B
5.436
5.581
5.551
5.508
6.500
6.387
7.455
8.243
9.946
11.33
0.720
11.76%
9.58%
60
3.743
LT debt$B
5.863
6.182
7.117
7.961
8.550
8.907
10.10
10.33
10.94
12.83
1.595
8.46%
9.68%
40
Revenue
$4.156B
7.85%
1.00×
Cost of revenue
$2.470B
8.03%
1.02×
Operating expenses
$954.3M
7.94%
1.01×
Goodwill & intangibles
19.60%
Spread over hurdle
(3.40%)