1.207
Revenue$B
1.046
1.119
1.204
1.246
1.289
1.353
1.396
1.488
1.582
1.666
1.284
5.27%
5.51%
19
29.82
Revenue growth%
16.96
18.09
16.57
19.37
19.01
18.00
16.71
14.25
14.19
13.10
24.03
14.25
16.84
26
17.47
Gross margin%
6.89
7.81
7.48
6.56
8.60
11.25
11.46
11.46
13.36
12.49
23.73
11.46
9.92
13
19.48
Operating margin%
24.51
26.88
28.32
31.26
32.23
32.40
33.90
35.64
37.25
39.65
3.82
35.64
32.32
41
5.34
Net margin%
21.56
22.17
22.38
24.14
23.58
25.00
26.14
23.33
22.99
22.99
18.76
23.33
23.16
9
9.294
P/E ratio (avg)x
7.579
8.197
8.061
7.589
8.424
9.523
9.510
9.003
9.118
8.633
33.26
9.118
8.529
27
10.01
EV/EBITx
23.92
24.81
27.81
30.48
29.86
33.63
30.96
30.91
35.09
40.01
9.543
33.63
30.69
65
6.79
FCF yield (avg)%
20.62
20.23
23.10
21.08
20.54
20.54
19.80
19.98
17.53
15.91
19.81
19.80
20.38
57
26.97
FCF margin%
5.59
3.29
0.40
1.92
3.18
1.08
0.40
0.79
0.40
0.40
8.12
0.40
0.94
72
0.628
FCF / Net incomex
0.345
0.330
0.336
0.359
0.366
0.371
0.392
0.378
0.369
0.392
0.527
0.378
0.368
22
12.28
ROIC%
13.02
13.12
15.54
14.74
12.97
15.50
16.40
14.19
12.41
15.12
28.51
15.12
14.46
70
14.07
Return on equity%
22.80
20.39
23.23
22.73
20.14
20.64
23.30
22.81
20.78
22.37
13.16
22.37
22.55
46
11.68
Return on assets%
20.03
18.99
21.76
22.54
23.59
25.39
23.68
21.81
24.76
23.08
21.48
23.68
22.81
47
0.77
EPS$
1.73
1.95
2.19
2.36
2.56
2.91
3.16
3.52
3.95
4.30
0.82
10.94%
10.92%
—
27.86
EPS growth%
29.42
32.11
32.93
35.88
33.43
32.40
31.52
30.66
30.37
33.29
29.65
31.52
32.25
86
1.84
Bookvalue per sh$
1.12
1.11
1.27
1.31
1.44
1.38
1.33
1.46
1.39
1.61
1.41
2.34%
3.09%
—
0.42
FCF per share$
2.43
2.55
2.38
2.50
2.34
2.12
2.09
2.23
2.33
2.61
0.37
2.24%
1.39%
—
1.79
Dividend per sh$
0.33
0.31
0.27
0.29
0.29
0.30
0.29
0.32
0.30
0.32
0.62
2.02%
(0.22%)
—
13.72
Div yield (avg)%
16.53
15.34
12.52
14.72
16.41
17.45
14.71
11.88
11.09
10.31
5.26
11.88
14.71
84
12.31
Payout ratio%
8.38
6.20
5.26
5.88
3.75
1.49
2.88
4.96
5.42
5.91
21.73
4.96
5.34
24
829.8
Shares (diluted)M
900.4
891.3
873.0
851.6
850.6
845.9
848.1
773.9
808.5
809.4
805.6
(0.99%)
(0.36%)
40
27.96
Buyback yield%
12.87
10.95
8.66
6.80
4.99
4.55
2.76
2.92
3.45
2.85
25.14
2.92
4.77
28
1.649
D/E ratiox
1.759
1.764
1.764
1.872
1.979
2.066
1.973
1.859
1.973
1.813
1.480
1.973
1.865
94
2.065
Enterprise value$B
2.131
2.302
2.005
2.172
2.091
2.139
2.172
2.203
2.392
2.118
0.562
0.25%
0.29%
49
1.660
LT debt$B
1.401
1.503
1.365
1.530
1.478
1.614
1.532
1.569
1.610
1.645
1.376
2.16%
2.10%
8
Revenue
$1.666B
5.51%
1.00×
Cost of revenue
$937.0M
5.80%
1.03×
Operating expenses
$234.0M
5.49%
1.00×
Goodwill & intangibles
21.68%
Spread over hurdle
(6.16%)