1.287
Revenue$B
1.532
1.587
1.591
1.589
1.637
1.681
1.738
1.759
1.799
1.834
1.313
2.30%
2.04%
21
17.25
Revenue growth%
20.44
22.90
21.09
22.31
22.91
25.36
25.49
26.07
27.80
27.31
18.48
26.07
24.13
93
17.64
Gross margin%
18.26
15.41
15.09
15.41
14.23
15.85
18.57
19.96
20.19
19.35
9.70
19.35
17.06
93
29.39
Operating margin%
5.85
7.89
9.58
8.74
9.75
12.29
12.58
13.82
13.70
11.57
2.86
12.58
10.66
63
15.77
Net margin%
24.05
21.23
19.29
21.47
21.74
23.87
26.76
26.16
27.35
25.50
9.26
26.16
23.96
92
32.64
P/E ratio (avg)x
39.68
38.75
40.71
42.59
46.03
46.86
41.61
36.27
39.77
35.78
26.52
39.77
40.24
8
18.70
EV/EBITx
40.36
45.75
46.31
45.34
53.83
61.44
66.70
65.71
64.73
68.57
27.59
65.71
57.64
80
10.73
FCF yield (avg)%
6.48
6.42
8.62
8.53
9.23
10.13
12.44
14.86
15.04
14.44
20.78
14.44
9.68
80
20.83
FCF margin%
13.97
12.00
10.13
11.73
13.48
11.05
10.45
11.98
11.69
14.29
8.84
11.69
11.85
85
0.985
FCF / Net incomex
0.816
0.860
0.859
1.012
1.084
1.102
1.276
1.355
1.443
1.521
0.331
1.355
1.093
45
2.53
ROIC%
16.89
17.52
15.54
12.90
12.87
13.51
16.12
15.30
16.52
19.16
26.03
16.12
15.83
92
21.40
Return on equity%
17.52
16.04
15.69
18.45
15.97
18.95
18.37
21.25
20.72
22.67
8.86
20.72
18.41
72
8.94
Return on assets%
15.88
17.07
15.74
16.43
14.25
12.11
9.59
8.93
6.36
4.58
13.67
8.93
13.18
89
5.95
EPS$
5.47
5.25
5.18
5.30
5.62
5.92
5.60
6.23
5.79
5.92
6.63
1.03%
0.06%
—
23.60
EPS growth%
9.97
8.71
6.28
8.26
8.44
9.00
8.17
5.97
5.53
4.05
18.61
5.97
8.21
62
2.01
Bookvalue per sh$
2.35
2.54
2.49
2.57
2.54
2.57
2.26
2.16
2.24
2.01
3.78
(4.60%)
(1.26%)
—
2.76
FCF per share$
3.82
3.51
3.49
3.91
3.74
3.55
3.57
3.50
3.65
3.32
2.74
(2.39%)
(2.23%)
—
1.95
Dividend per sh$
7.95
9.32
9.13
10.14
10.47
10.67
11.70
12.71
15.29
16.97
5.17
10.14%
9.02%
—
11.04
Div yield (avg)%
10.28
8.86
10.54
10.40
10.15
11.96
12.15
12.95
10.49
12.06
23.40
12.06
10.52
47
18.66
Payout ratio%
27.20
28.91
31.58
29.84
32.16
34.35
35.75
33.74
36.13
35.50
18.85
35.50
32.95
26
89.69
Shares (diluted)M
151.3
144.7
167.6
174.7
189.6
201.1
220.9
252.9
295.5
303.3
89.75
9.85%
7.77%
59
29.70
Buyback yield%
11.91
10.99
10.71
10.91
11.14
10.14
11.87
14.03
15.50
17.40
5.05
14.03
11.51
93
0.711
D/E ratiox
1.269
1.284
1.333
1.407
1.494
1.396
1.589
1.725
1.754
1.908
1.189
1.725
1.450
44
1.483
Enterprise value$B
1.325
1.556
1.653
1.666
1.789
1.988
2.177
2.114
2.360
2.369
1.206
5.77%
6.29%
13
1.097
LT debt$B
0.649
0.636
0.628
0.650
0.696
0.692
0.626
0.680
0.700
0.744
1.463
1.34%
1.76%
72
Revenue
$1.834B
2.04%
1.00×
Cost of revenue
$1.284B
2.04%
1.00×
Operating expenses
$246.7M
1.25%
0.92×
Goodwill & intangibles
16.40%
Spread over hurdle
(4.26%)