855.2
Revenue$B
317.6
352.2
389.9
427.3
468.5
499.9
551.6
603.3
660.9
706.0
957.6
8.55%
9.32%
32
15.78
Revenue growth%
35.11
37.28
38.61
40.98
39.60
40.16
38.54
40.52
42.99
41.84
3.92
40.52
39.88
64
2.88
Gross margin%
17.31
14.73
13.10
15.66
14.43
13.50
12.68
12.46
10.58
12.38
2.52
12.46
13.30
23
27.52
Operating margin%
2.04
0.40
0.40
0.40
0.40
2.72
2.53
4.04
4.94
5.43
9.31
4.04
2.29
57
2.59
Net margin%
31.55
33.36
32.97
34.92
33.21
33.40
30.53
33.26
35.86
38.57
18.06
33.40
33.31
25
27.67
P/E ratio (avg)x
43.27
44.91
45.93
43.35
42.52
46.85
46.47
47.20
50.42
56.43
29.84
47.20
46.20
77
18.77
EV/EBITx
39.24
44.82
49.59
51.74
58.26
65.62
64.50
67.96
82.34
95.90
13.14
67.96
61.38
5
23.56
FCF yield (avg)%
28.94
31.10
32.21
34.85
32.13
29.91
31.04
33.72
34.52
36.05
6.36
33.72
32.17
85
4.13
FCF margin%
25.37
24.22
26.71
25.25
26.75
25.25
26.31
26.13
26.72
28.70
18.23
26.31
26.22
14
1.632
FCF / Net incomex
0.635
0.651
0.703
0.785
0.712
0.693
0.789
0.794
0.757
0.809
0.792
0.789
0.734
9
7.46
ROIC%
28.70
30.90
31.19
32.17
30.02
29.05
31.01
32.28
30.78
29.73
25.18
30.78
30.84
20
17.84
Return on equity%
26.83
25.26
24.95
24.67
23.01
20.59
23.07
20.88
19.60
20.93
17.71
20.88
23.04
60
20.89
Return on assets%
21.59
21.47
22.81
24.49
24.94
22.01
24.97
25.93
28.14
30.51
7.65
25.93
24.71
30
2.63
EPS$
3.60
3.16
2.95
2.67
2.62
2.68
2.51
2.13
2.16
2.26
2.73
(2.93%)
(4.39%)
—
8.15
EPS growth%
5.01
7.39
6.73
4.23
6.43
5.92
4.85
7.41
8.59
10.56
22.54
7.41
6.58
63
2.27
Bookvalue per sh$
4.43
4.27
4.67
4.93
5.34
4.99
5.13
5.45
5.45
5.13
6.92
(0.79%)
0.91%
—
8.73
FCF per share$
3.04
3.12
3.23
2.86
3.04
3.31
3.16
2.72
2.82
3.09
6.65
0.34%
(0.11%)
—
2.68
Dividend per sh$
3.05
3.14
3.54
3.63
3.97
4.13
4.33
4.89
5.10
5.44
6.22
6.49%
6.41%
—
23.56
Div yield (avg)%
15.60
17.35
18.68
16.10
17.54
17.94
19.38
19.98
18.23
15.36
13.40
18.23
17.74
15
9.14
Payout ratio%
19.85
17.74
20.08
21.31
23.43
20.85
19.22
19.61
18.36
15.60
8.46
19.22
19.73
37
64.51
Shares (diluted)B
64.64
57.83
62.16
66.30
73.59
71.28
70.02
70.59
66.53
64.84
62.80
(2.50%)
(1.04%)
93
14.22
Buyback yield%
15.26
15.66
17.30
16.31
13.41
11.69
11.97
12.19
11.99
12.59
2.09
11.99
13.00
67
0.113
D/E ratiox
1.174
1.206
1.379
1.548
1.654
1.640
1.899
2.008
2.000
1.954
0.212
1.954
1.647
15
855.4
Enterprise value$B
1,168
1,328
1,457
1,581
1,583
1,542
1,537
1,686
1,685
1,602
710.1
0.24%
3.90%
53
756.0
LT debt$B
602.0
628.1
734.7
759.7
852.2
998.4
1,012
1,212
1,461
1,699
378.2
14.79%
10.62%
71
Revenue
$706.0B
9.32%
1.00×
Cost of revenue
$457.0B
9.23%
0.99×
Operating expenses
$121.2B
9.69%
1.03×
Spread over hurdle
(21.80%)