0.355
Revenue$B
1.653
1.758
1.880
2.066
2.220
2.394
2.564
2.730
2.948
3.114
0.366
7.00%
7.39%
65
11.10
Revenue growth%
14.40
15.30
17.67
17.69
16.24
15.29
12.46
15.09
16.47
15.73
13.40
15.29
15.51
90
13.40
Gross margin%
8.64
8.71
9.91
12.86
11.13
10.74
12.55
13.96
11.43
10.91
6.20
11.43
11.02
5
10.63
Operating margin%
13.90
11.87
12.04
14.54
13.30
16.10
15.16
15.96
14.70
14.83
7.21
15.16
14.62
20
21.54
Net margin%
17.54
14.62
15.70
16.23
16.61
19.29
19.28
19.96
22.82
19.92
7.61
19.92
18.41
83
35.98
P/E ratio (avg)x
38.98
41.92
47.02
46.27
49.72
48.81
52.71
52.57
48.24
48.03
15.40
48.81
48.14
40
27.00
EV/EBITx
27.25
27.69
28.66
29.75
27.45
25.40
26.82
25.28
27.19
31.33
27.64
26.82
27.35
40
28.52
FCF yield (avg)%
27.55
30.36
29.09
26.39
27.79
25.69
22.79
21.83
24.36
21.41
27.82
22.79
26.04
65
29.02
FCF margin%
2.96
4.25
2.65
2.49
3.34
4.80
1.87
4.61
4.44
4.27
2.44
4.44
3.79
9
1.470
FCF / Net incomex
1.475
1.729
1.869
1.867
1.943
1.960
2.294
2.378
2.460
2.421
1.665
2.378
1.951
37
21.29
ROIC%
11.86
11.90
11.86
10.11
10.90
9.68
11.57
10.96
11.14
13.30
4.24
11.14
11.35
12
23.94
Return on equity%
25.31
25.05
26.50
27.48
26.76
24.56
26.35
24.68
26.93
24.54
5.71
24.68
25.83
91
17.94
Return on assets%
0.40
0.40
0.40
0.40
1.14
0.40
0.40
0.40
2.59
3.02
10.70
0.40
0.40
23
7.47
EPS$
11.44
10.33
9.63
9.01
9.23
9.66
9.23
9.38
8.63
8.65
7.76
(1.28%)
(2.59%)
—
2.96
EPS growth%
7.95
5.34
7.35
6.20
7.48
8.23
10.15
9.89
9.14
9.35
8.21
9.35
8.09
8
20.25
Bookvalue per sh$
30.60
34.29
40.20
43.94
50.62
51.80
62.46
68.85
78.19
94.95
9.53
13.40%
12.68%
—
7.02
FCF per share$
16.03
16.57
18.76
19.90
23.00
22.57
25.69
29.49
29.17
29.23
13.35
4.91%
6.18%
—
18.64
Dividend per sh$
3.86
3.86
4.24
4.65
4.50
4.49
4.56
4.19
3.95
3.81
18.90
(3.28%)
(1.12%)
—
23.10
Div yield (avg)%
14.62
12.95
13.28
15.61
17.30
16.13
16.14
18.45
21.07
21.25
13.65
18.45
16.14
22
5.32
Payout ratio%
28.26
29.70
30.89
28.67
30.67
31.72
29.51
29.08
27.58
30.49
20.34
29.51
29.60
53
68.87
Shares (diluted)M
94.65
107.7
122.6
132.4
139.9
148.0
166.0
193.6
224.8
235.6
71.49
10.99%
11.02%
84
17.80
Buyback yield%
16.62
16.05
13.38
15.82
16.22
14.83
14.91
15.90
18.80
21.07
18.14
15.90
15.97
67
0.260
D/E ratiox
1.472
1.604
1.430
1.292
1.435
1.553
1.416
1.298
1.294
1.150
0.450
1.298
1.423
94
2.352
Enterprise value$B
0.189
0.213
0.210
0.229
0.217
0.225
0.213
0.204
0.214
0.236
1.130
1.72%
1.29%
23
2.264
LT debt$B
2.045
2.194
2.001
2.048
1.949
1.818
1.747
1.682
1.727
1.723
0.913
(2.43%)
(1.52%)
46
Revenue
$3.114B
7.39%
1.00×
Cost of revenue
$2.180B
7.49%
1.01×
Operating expenses
$614.2M
7.81%
1.04×
Spread over hurdle
(3.23%)