2.707
Revenue$B
1.693
1.843
1.983
2.138
2.279
2.506
2.754
2.977
3.259
3.473
2.786
8.79%
8.19%
46
2.13
Revenue growth%
4.60
6.59
5.62
7.11
8.15
5.32
4.99
4.09
4.26
4.10
28.19
4.26
5.16
46
19.92
Gross margin%
5.59
5.50
2.68
0.45
3.04
1.23
0.40
0.40
1.72
0.40
4.38
0.40
1.47
70
9.04
Operating margin%
11.87
14.23
13.87
15.58
17.98
16.67
16.95
18.17
16.43
19.36
26.51
16.95
16.55
7
17.76
Net margin%
8.92
9.21
9.75
9.77
12.65
14.45
12.54
11.76
11.29
9.07
20.00
11.76
10.53
35
32.26
P/E ratio (avg)x
30.58
29.26
32.29
30.00
31.71
29.31
27.25
23.64
20.49
21.59
19.17
23.64
29.28
75
20.95
EV/EBITx
35.57
37.63
40.63
43.76
42.08
46.06
44.45
43.89
46.49
51.71
21.40
46.06
43.83
12
28.98
FCF yield (avg)%
12.18
14.21
14.88
16.45
14.29
16.71
19.03
16.55
15.20
12.67
2.55
16.55
15.04
56
15.01
FCF margin%
19.66
20.42
22.40
21.92
19.02
17.20
19.31
20.57
19.16
19.14
10.85
19.16
19.49
63
1.430
FCF / Net incomex
0.777
0.852
0.819
0.841
0.990
1.073
1.247
1.252
1.193
1.392
1.697
1.247
1.032
69
15.44
ROIC%
28.49
30.90
28.83
29.89
30.86
30.41
28.73
31.25
31.16
33.46
19.75
31.16
30.64
75
3.31
Return on equity%
13.17
15.77
14.26
11.33
10.25
8.94
7.83
5.85
8.77
8.47
19.85
8.47
9.59
36
16.48
Return on assets%
22.60
24.24
26.65
28.77
26.27
23.94
23.30
25.52
27.58
25.48
7.57
25.48
25.50
31
4.31
EPS$
10.11
10.37
9.71
10.08
9.17
8.95
9.88
9.62
9.54
9.34
4.46
0.35%
(0.68%)
—
11.81
EPS growth%
20.65
23.56
21.89
23.70
25.92
27.71
29.90
29.94
27.29
27.94
2.83
27.94
26.60
17
5.53
Bookvalue per sh$
4.74
4.45
4.06
3.68
3.24
3.23
3.42
3.17
2.91
3.18
4.95
(0.36%)
(3.67%)
—
2.98
FCF per share$
2.54
2.56
2.55
2.69
2.89
2.64
2.37
2.62
2.59
2.38
1.67
(3.80%)
(1.70%)
—
7.64
Dividend per sh$
7.67
8.50
9.03
8.17
7.52
7.47
7.44
7.34
6.60
7.41
9.46
(0.31%)
0.84%
—
24.72
Div yield (avg)%
3.05
3.70
2.34
0.40
2.78
1.79
4.65
5.40
8.30
11.10
16.50
5.40
3.38
63
14.96
Payout ratio%
27.68
26.50
27.40
26.98
26.14
27.21
27.25
28.97
30.07
31.30
4.87
28.97
27.32
61
80.43
Shares (diluted)M
94.13
92.05
87.67
88.96
97.45
113.4
116.2
116.3
121.8
124.5
79.10
5.01%
2.91%
90
13.56
Buyback yield%
7.97
9.41
7.30
7.78
9.21
6.56
6.99
7.30
8.55
6.12
28.81
6.99
7.54
15
0.938
D/E ratiox
0.763
0.791
0.865
0.993
1.150
1.137
1.329
1.577
1.643
1.674
0.513
1.577
1.144
48
1.570
Enterprise value$B
2.379
2.835
3.079
3.147
3.307
3.298
3.513
3.930
4.103
4.616
1.520
6.90%
6.70%
45
0.944
LT debt$B
3.247
3.100
3.500
4.027
4.135
4.289
4.718
4.699
5.233
5.670
2.045
6.52%
6.98%
87
Revenue
$3.473B
8.19%
1.00×
Cost of revenue
$2.431B
8.19%
1.00×
Operating expenses
$693.1M
8.67%
1.05×
Goodwill & intangibles
16.20%
Spread over hurdle
(3.45%)