1.292
Revenue$B
1.419
1.469
1.558
1.685
1.779
1.844
1.988
2.105
2.190
2.312
1.391
5.38%
5.59%
90
6.99
Revenue growth%
26.59
25.26
25.94
27.08
24.80
22.90
20.10
18.49
16.33
14.54
24.14
18.49
23.85
13
18.69
Gross margin%
24.32
21.85
22.08
25.00
27.40
28.03
28.17
30.68
29.56
29.65
24.10
29.56
27.71
83
27.51
Operating margin%
26.12
24.52
24.88
26.77
25.95
26.10
23.60
26.48
25.95
23.30
16.81
25.95
25.95
88
15.03
Net margin%
12.09
13.20
13.74
11.30
12.50
11.57
11.13
9.33
6.73
4.00
11.07
9.33
11.44
94
9.297
P/E ratio (avg)x
26.40
28.44
27.94
26.18
27.52
25.65
27.77
27.24
27.08
24.97
26.62
27.08
27.16
11
13.40
EV/EBITx
58.54
65.97
61.94
69.38
73.40
84.74
88.45
92.52
107.9
105.9
31.87
92.52
79.07
51
19.14
FCF yield (avg)%
16.48
14.54
16.01
17.87
19.26
18.82
16.90
14.96
15.67
16.62
16.14
16.62
16.55
95
2.09
FCF margin%
4.70
7.43
6.93
7.40
8.93
6.78
7.84
9.53
11.29
12.50
9.30
9.53
7.64
70
1.149
FCF / Net incomex
0.306
0.289
0.283
0.294
0.333
0.357
0.392
0.402
0.413
0.465
1.595
0.402
0.345
22
6.49
ROIC%
6.49
5.66
6.27
6.51
4.67
4.10
4.02
5.98
4.34
7.00
25.67
4.34
5.82
18
6.92
Return on equity%
0.40
0.40
3.08
2.94
1.85
1.49
0.61
0.40
0.40
0.40
18.75
0.40
0.51
55
12.06
Return on assets%
13.08
11.74
11.28
13.38
15.11
14.08
15.52
13.24
15.74
18.60
20.31
15.52
13.73
92
9.85
EPS$
21.67
21.78
24.82
27.83
30.11
30.14
31.45
36.31
38.17
44.40
10.56
8.08%
8.33%
—
3.23
EPS growth%
14.40
13.74
10.86
8.91
11.56
13.15
13.46
10.53
13.51
11.05
21.19
13.15
12.36
75
11.98
Bookvalue per sh$
14.51
13.21
13.39
14.33
14.47
13.10
14.24
15.06
14.23
12.59
17.55
(2.75%)
(1.92%)
—
15.23
FCF per share$
7.66
6.70
6.58
6.51
6.14
5.80
5.05
5.49
5.95
6.41
12.97
0.88%
(1.32%)
—
9.65
Dividend per sh$
13.40
14.15
14.36
13.77
14.73
13.77
15.49
17.35
19.75
21.65
9.59
8.01%
6.18%
—
15.88
Div yield (avg)%
34.18
31.65
33.79
36.15
34.09
32.12
30.18
28.90
26.47
24.19
16.39
28.90
31.89
92
25.62
Payout ratio%
35.03
36.98
39.78
40.02
37.35
39.57
40.64
42.68
40.83
40.66
3.52
40.66
39.90
17
103.5
Shares (diluted)M
84.10
91.51
83.27
90.16
101.8
113.4
109.5
107.0
95.80
103.3
98.72
0.29%
1.64%
44
15.10
Buyback yield%
4.28
1.67
2.37
1.73
4.59
2.89
5.65
2.80
5.27
3.34
16.43
3.34
3.11
78
0.767
D/E ratiox
0.864
0.909
1.039
1.045
0.975
1.090
1.099
1.092
1.261
1.183
0.619
1.099
1.067
87
2.104
Enterprise value$B
3.067
3.339
3.870
3.958
3.996
4.238
4.048
4.493
5.104
4.818
2.203
3.82%
5.66%
30
0.898
LT debt$B
4.092
4.255
4.461
5.243
5.529
6.033
6.942
8.066
7.777
7.915
2.340
7.44%
6.43%
79
Revenue
$2.312B
5.59%
1.00×
Cost of revenue
$1.172B
5.83%
1.02×
Operating expenses
$457.8M
5.36%
0.98×
Goodwill & intangibles
15.85%
Spread over hurdle
(2.37%)