2.959
Revenue$B
2.150
2.329
2.462
2.587
2.787
2.932
3.039
3.250
3.475
3.641
3.074
5.49%
6.19%
8
12.46
Revenue growth%
7.38
9.92
11.81
11.11
11.23
11.91
10.52
8.48
9.75
12.16
16.08
10.52
10.81
85
17.35
Gross margin%
10.18
10.71
8.02
8.80
9.81
8.22
7.22
6.22
5.16
3.56
12.76
6.22
8.12
18
4.44
Operating margin%
10.04
9.08
7.22
6.35
5.41
3.51
2.90
4.13
5.39
7.98
4.34
4.13
5.88
62
27.12
Net margin%
29.98
27.67
28.06
26.28
23.63
23.91
21.51
23.10
22.53
24.35
5.44
23.10
24.13
17
16.14
P/E ratio (avg)x
36.80
42.40
40.67
44.26
44.17
46.52
49.53
52.90
55.78
53.29
16.87
52.90
45.39
44
28.41
EV/EBITx
23.49
25.79
27.19
24.51
24.12
25.79
25.29
24.55
26.89
29.93
24.04
25.79
25.54
68
29.54
FCF yield (avg)%
17.84
15.65
17.83
20.18
19.24
20.62
23.34
21.06
23.84
23.37
11.40
23.34
20.40
15
15.16
FCF margin%
34.64
34.01
33.12
34.23
36.90
33.96
35.43
35.39
35.98
35.35
15.90
35.39
35.00
26
0.500
FCF / Net incomex
0.814
0.800
0.754
0.815
0.734
0.725
0.795
0.785
0.832
0.772
0.280
0.785
0.790
59
21.13
ROIC%
21.17
20.76
22.68
20.49
22.82
24.76
27.22
29.66
31.26
30.87
14.14
29.66
23.79
47
4.21
Return on equity%
14.54
13.64
11.53
13.89
14.30
16.44
18.65
19.31
21.02
20.40
21.97
19.31
15.49
67
10.18
Return on assets%
13.89
14.59
16.72
18.56
21.00
21.25
24.11
23.03
20.76
18.25
8.16
21.25
19.66
50
10.13
EPS$
5.30
5.85
6.33
5.89
6.71
6.16
6.96
6.62
6.68
7.56
10.49
2.43%
3.78%
—
10.83
EPS growth%
26.18
24.15
24.25
23.11
22.06
23.27
25.68
27.01
24.17
24.22
3.07
24.22
24.20
91
9.40
Bookvalue per sh$
3.99
4.13
4.05
4.04
3.61
3.81
3.98
3.72
3.47
3.33
8.87
(1.64%)
(2.59%)
—
9.93
FCF per share$
2.58
2.29
2.08
1.89
1.81
1.65
1.72
1.88
1.93
1.79
3.94
(0.24%)
(4.20%)
—
4.09
Dividend per sh$
12.83
13.22
14.15
14.54
16.69
19.70
20.03
23.52
27.00
30.42
10.17
12.76%
9.85%
—
17.62
Div yield (avg)%
10.43
10.39
10.50
9.17
8.22
8.89
7.90
10.90
12.59
10.42
15.81
10.42
10.40
59
2.68
Payout ratio%
10.18
11.84
9.40
12.00
13.43
15.62
12.85
13.38
11.68
13.89
25.23
13.38
12.42
17
193.3
Shares (diluted)M
371.0
409.5
414.3
486.0
510.1
601.7
641.9
772.0
786.4
866.2
197.7
11.17%
9.21%
33
25.61
Buyback yield%
6.42
6.69
4.11
3.15
1.47
0.40
2.63
2.31
2.80
3.76
3.73
2.63
2.97
47
1.076
D/E ratiox
0.646
0.698
0.751
0.697
0.654
0.632
0.605
0.608
0.605
0.619
0.727
0.608
0.639
7
1.520
Enterprise value$B
0.931
0.839
0.775
0.697
0.599
0.576
0.492
0.464
0.460
0.480
1.639
(4.33%)
(6.46%)
80
0.909
LT debt$B
0.166
0.158
0.145
0.129
0.130
0.114
0.101
0.107
0.095
0.085
2.176
(8.18%)
(7.86%)
55
Revenue
$3.641B
6.19%
1.00×
Cost of revenue
$2.548B
6.19%
1.00×
Operating expenses
$691.4M
6.21%
1.00×
Spread over hurdle
(4.54%)