2.562
Revenue$B
2.463
2.440
2.510
2.555
2.588
2.541
2.533
2.536
2.604
2.636
2.848
0.37%
0.74%
88
11.97
Revenue growth%
10.62
10.95
10.75
12.97
14.16
16.19
18.31
21.17
23.65
22.85
21.72
21.17
15.17
10
25.11
Gross margin%
12.01
13.88
16.66
13.93
11.96
12.15
11.48
11.19
12.06
11.19
23.12
11.48
12.03
23
21.03
Operating margin%
3.66
2.09
0.40
0.40
0.40
0.40
0.81
1.75
2.19
3.69
11.20
1.75
1.28
12
29.13
Net margin%
6.77
9.23
12.17
9.41
8.19
6.57
8.38
11.05
10.74
8.25
15.06
8.38
8.80
93
32.82
P/E ratio (avg)x
11.02
11.65
11.31
12.40
14.23
15.92
17.01
18.53
19.54
22.65
20.02
18.53
15.07
34
14.61
EV/EBITx
21.70
23.23
25.48
24.59
25.38
25.16
27.05
27.24
27.85
31.80
24.76
27.24
25.43
22
7.43
FCF yield (avg)%
12.47
11.00
13.08
14.40
15.52
18.45
19.80
21.27
20.35
19.96
4.69
19.96
16.98
47
13.28
FCF margin%
5.87
4.25
2.00
0.40
0.75
0.40
1.06
0.40
2.51
4.32
18.98
1.06
1.53
46
1.731
FCF / Net incomex
0.230
0.218
0.204
0.196
0.216
0.242
0.278
0.282
0.288
0.265
0.584
0.278
0.236
5
28.67
ROIC%
2.86
3.16
3.07
2.89
4.28
5.29
6.23
8.71
10.54
8.84
2.90
8.71
4.78
37
23.07
Return on equity%
16.37
19.31
19.53
19.33
20.04
17.18
19.92
20.02
18.14
15.82
12.47
18.14
19.32
94
15.12
Return on assets%
11.61
10.10
7.57
8.90
6.25
7.60
8.29
7.33
5.34
5.50
27.11
7.33
7.59
70
6.00
EPS$
11.38
11.30
12.66
12.33
13.34
15.03
15.13
16.27
14.98
14.31
6.62
1.42%
3.23%
—
23.82
EPS growth%
5.81
5.35
6.05
6.74
4.41
5.27
7.62
6.78
4.57
5.46
7.99
5.46
5.64
10
3.56
Bookvalue per sh$
9.10
10.03
10.16
9.39
10.54
12.26
14.26
13.41
14.11
13.61
4.86
5.25%
5.32%
—
10.07
FCF per share$
4.39
4.64
4.82
5.62
5.83
5.84
5.69
6.38
7.21
7.95
11.77
6.39%
7.00%
—
2.51
Dividend per sh$
9.45
9.93
10.68
11.27
10.52
11.42
12.12
12.86
12.64
12.48
10.36
3.48%
4.29%
—
28.90
Div yield (avg)%
23.66
25.93
26.95
25.14
25.42
23.89
21.90
22.12
23.56
20.58
17.76
22.12
23.77
50
6.67
Payout ratio%
22.27
20.73
20.65
22.72
23.64
24.99
26.19
25.28
26.63
25.59
9.76
25.59
24.31
88
160.7
Shares (diluted)M
189.7
186.0
191.5
180.0
203.5
189.5
188.4
196.0
226.0
239.9
165.1
3.35%
3.75%
41
17.66
Buyback yield%
7.23
5.03
7.71
6.34
7.09
6.92
8.80
11.77
11.55
9.16
22.92
9.16
7.47
26
1.788
D/E ratiox
1.539
1.654
1.503
1.392
1.398
1.335
1.348
1.463
1.640
1.541
1.277
1.463
1.483
32
0.326
Enterprise value$B
2.794
2.895
3.389
4.021
4.133
4.946
5.455
5.748
6.615
7.362
3.110
12.24%
11.46%
86
0.558
LT debt$B
2.094
2.058
1.864
1.744
1.662
1.697
1.506
1.681
1.713
1.837
1.884
2.02%
(0.79%)
34
Revenue
$2.636B
0.74%
1.00×
Cost of revenue
$1.845B
0.74%
1.00×
Operating expenses
$499.9M
(0.14%)
0.92×
Goodwill & intangibles
20.66%
Spread over hurdle
16.72%