2.773
Revenue$B
3.835
3.970
4.151
4.289
4.399
4.511
4.715
4.816
4.850
4.893
2.976
2.15%
2.68%
40
6.72
Revenue growth%
18.49
21.46
22.03
20.43
22.20
21.75
19.79
21.22
21.48
22.61
20.64
21.48
21.47
29
10.16
Gross margin%
4.07
2.69
5.64
8.23
8.98
10.68
12.52
10.92
8.90
10.24
19.84
10.68
8.94
53
22.75
Operating margin%
2.44
0.69
0.40
0.40
2.84
3.76
4.99
2.82
3.52
3.23
11.40
3.52
2.83
28
14.77
Net margin%
26.76
24.15
22.98
25.91
28.76
26.66
25.63
22.95
22.88
22.73
14.42
22.95
24.89
12
15.22
P/E ratio (avg)x
29.97
28.31
24.78
24.65
24.98
24.51
21.47
22.02
21.95
22.95
20.72
22.02
24.58
20
21.71
EV/EBITx
17.50
17.10
17.94
17.45
18.99
18.65
20.67
23.74
23.57
24.31
6.328
23.57
18.82
81
8.78
FCF yield (avg)%
3.17
2.89
2.20
2.08
3.04
1.50
2.63
4.96
2.02
0.40
27.75
2.02
2.42
90
25.70
FCF margin%
7.98
5.04
7.32
5.92
8.08
5.45
7.62
9.57
11.99
11.52
4.13
9.57
7.80
77
0.536
FCF / Net incomex
0.693
0.727
0.666
0.664
0.720
0.722
0.714
0.712
0.747
0.793
0.385
0.722
0.717
62
12.36
ROIC%
12.57
10.04
7.95
5.49
3.43
3.24
5.14
7.40
9.70
10.79
6.95
7.40
7.68
39
14.92
Return on equity%
26.79
26.19
25.80
28.34
28.58
27.62
27.49
28.87
30.81
31.42
6.64
28.87
27.98
11
21.82
Return on assets%
9.97
7.21
9.40
12.36
9.66
7.99
5.22
7.54
10.52
12.97
7.01
7.99
9.53
84
4.24
EPS$
8.76
7.96
8.08
7.13
7.52
7.39
8.11
7.39
7.50
7.50
4.62
(0.07%)
(0.85%)
—
18.42
EPS growth%
10.91
8.34
8.76
7.56
8.94
11.27
12.39
11.74
10.09
11.16
5.36
11.27
10.50
93
1.87
Bookvalue per sh$
5.19
4.90
4.83
5.10
5.07
4.66
4.34
4.53
4.22
4.27
2.21
(3.38%)
(1.46%)
—
1.39
FCF per share$
6.30
6.90
6.95
6.64
6.24
5.89
5.83
5.16
4.90
4.34
2.76
(7.01%)
(3.26%)
—
8.43
Dividend per sh$
5.88
5.44
5.75
6.21
6.81
6.91
6.34
6.52
5.97
6.24
5.38
(1.74%)
1.72%
—
18.25
Div yield (avg)%
11.47
9.69
10.66
8.94
10.82
13.42
16.13
16.29
16.47
18.28
11.38
16.29
12.45
15
14.32
Payout ratio%
10.33
8.01
6.89
8.27
9.58
9.75
11.42
12.86
14.03
12.35
18.08
12.35
10.04
79
330.0
Shares (diluted)M
325.9
302.6
320.7
314.7
354.6
378.9
349.1
339.6
327.4
344.8
345.9
(0.56%)
0.19%
66
24.71
Buyback yield%
19.51
18.01
20.89
21.69
19.72
16.93
14.91
12.77
15.49
15.46
17.31
15.46
17.47
9
1.701
D/E ratiox
0.908
0.952
1.015
0.903
0.862
0.906
0.800
0.791
0.868
0.907
0.704
0.868
0.904
46
1.439
Enterprise value$B
1.627
1.775
1.811
2.009
2.308
2.280
2.282
2.513
2.661
2.807
4.249
3.99%
5.16%
27
3.221
LT debt$B
0.335
0.349
0.378
0.359
0.331
0.357
0.344
0.324
0.324
0.308
1.578
(1.45%)
(1.01%)
12
Revenue
$4.893B
2.68%
1.00×
Cost of revenue
$2.654B
2.77%
1.01×
Operating expenses
$721.6M
2.66%
1.00×
Goodwill & intangibles
16.64%
Spread over hurdle
21.79%