2.457
Revenue$B
1.288
1.359
1.461
1.549
1.621
1.700
1.805
1.895
2.026
2.178
2.711
6.08%
6.17%
81
8.91
Revenue growth%
2.04
0.40
1.77
0.40
2.48
2.52
3.44
4.11
3.77
1.97
9.56
3.44
2.26
62
17.82
Gross margin%
8.41
9.44
7.33
8.85
11.58
13.17
13.27
15.13
13.93
15.96
8.91
13.93
12.38
30
10.34
Operating margin%
9.55
10.89
7.90
9.70
8.82
6.02
4.99
4.04
4.62
3.98
25.23
4.62
6.96
44
26.75
Net margin%
11.62
9.11
9.98
8.49
9.61
10.97
12.71
13.92
12.86
9.95
2.89
12.71
10.48
63
11.45
P/E ratio (avg)x
28.47
31.81
29.80
32.19
34.17
32.88
30.81
35.53
40.14
41.41
36.21
35.53
32.53
76
26.57
EV/EBITx
17.47
19.84
22.89
22.62
25.48
26.29
28.76
33.91
32.96
33.49
18.05
32.96
25.89
29
22.59
FCF yield (avg)%
32.01
30.50
29.27
28.48
26.38
26.57
26.21
23.80
20.95
23.16
12.26
23.80
26.48
53
11.10
FCF margin%
9.34
10.22
7.74
9.04
9.14
10.92
13.24
15.11
14.77
15.79
14.84
14.77
10.57
49
0.132
FCF / Net incomex
0.234
0.238
0.234
0.233
0.270
0.273
0.285
0.318
0.349
0.364
0.433
0.318
0.272
6
2.24
ROIC%
24.44
27.04
29.38
27.56
28.44
25.62
28.11
27.90
30.83
32.65
20.03
28.11
28.00
83
29.08
Return on equity%
29.82
29.49
30.09
28.80
27.61
30.24
29.31
32.11
33.29
32.15
28.11
32.11
29.96
7
12.02
Return on assets%
24.42
21.62
21.29
18.93
20.99
19.66
21.81
22.03
25.00
27.05
24.21
22.03
21.71
88
17.71
EPS$
3.59
3.73
3.45
3.43
3.71
4.12
4.18
4.06
3.84
3.53
18.47
(0.97%)
(1.29%)
—
18.17
EPS growth%
15.07
13.93
11.03
11.86
10.84
10.59
12.31
11.67
12.63
13.39
3.44
12.31
12.08
57
21.09
Bookvalue per sh$
17.50
18.22
19.84
20.95
21.92
21.78
23.62
23.60
26.93
27.23
21.48
4.44%
5.44%
—
7.05
FCF per share$
18.70
17.88
18.98
17.58
17.46
15.92
15.12
17.04
16.15
14.96
6.32
(3.04%)
(1.55%)
—
13.76
Dividend per sh$
26.71
30.61
30.14
35.48
37.86
39.45
44.20
46.26
50.47
56.83
8.32
8.46%
9.22%
—
12.06
Div yield (avg)%
6.75
5.98
6.80
8.36
6.87
4.63
2.14
4.32
6.40
8.69
23.65
4.63
6.57
49
14.30
Payout ratio%
9.79
8.41
6.75
9.67
9.32
10.59
8.75
7.61
5.80
5.20
8.54
7.61
8.58
93
56.70
Shares (diluted)M
62.59
67.05
77.73
80.47
85.59
91.28
104.4
103.5
109.7
129.8
57.78
8.68%
8.42%
16
7.04
Buyback yield%
25.95
24.15
24.68
23.49
21.63
20.15
18.69
18.02
19.10
20.62
18.11
19.10
21.12
85
0.381
D/E ratiox
1.937
2.156
1.904
1.999
2.031
2.015
1.796
1.999
1.994
1.827
0.580
1.994
1.996
9
0.434
Enterprise value$B
2.151
1.894
1.679
1.579
1.667
1.574
1.566
1.640
1.606
1.468
0.626
(2.51%)
(3.91%)
12
0.835
LT debt$B
4.229
4.559
4.507
4.900
4.754
5.096
5.157
5.824
5.653
6.529
0.772
6.55%
5.02%
17
Revenue
$2.178B
6.17%
1.00×
Cost of revenue
$1.512B
6.26%
1.01×
Operating expenses
$237.6M
6.47%
1.03×
Goodwill & intangibles
16.80%
Spread over hurdle
38.66%