2.949
Revenue$B
4.348
4.734
5.201
5.650
6.046
6.679
7.394
7.936
8.482
9.279
3.167
8.95%
8.85%
59
16.25
Revenue growth%
1.31
2.01
0.49
1.83
2.88
5.66
6.52
7.66
10.14
13.11
2.64
7.66
4.27
13
9.55
Gross margin%
0.97
2.03
4.46
2.76
1.85
1.05
0.40
0.40
1.35
2.17
16.07
1.05
1.60
34
10.14
Operating margin%
31.75
34.27
34.41
35.18
35.71
37.52
38.80
38.25
36.75
39.29
3.91
38.25
36.23
69
6.88
Net margin%
23.49
21.20
21.94
22.41
22.74
23.30
20.92
21.08
23.54
22.61
29.04
22.61
22.51
83
21.54
P/E ratio (avg)x
24.33
26.30
29.49
31.82
34.91
36.51
34.72
38.87
38.15
39.14
20.39
38.15
34.81
28
20.35
EV/EBITx
16.66
14.39
12.45
10.64
11.04
9.911
10.61
10.44
10.85
9.898
34.36
10.44
10.74
65
4.88
FCF yield (avg)%
18.51
20.11
22.60
21.25
21.37
23.38
22.72
23.01
20.25
22.98
11.92
22.98
21.99
85
29.91
FCF margin%
16.12
13.81
12.92
13.06
15.34
13.30
14.00
12.25
10.47
9.06
22.39
12.25
13.18
15
0.489
FCF / Net incomex
1.322
1.393
1.499
1.632
1.592
1.563
1.549
1.639
1.479
1.640
0.506
1.563
1.556
50
12.22
ROIC%
15.20
14.82
17.44
14.71
14.14
14.75
16.61
15.95
15.83
14.43
7.45
15.83
15.01
69
21.79
Return on equity%
24.48
26.92
29.83
29.95
28.71
26.06
28.75
28.46
31.25
32.29
2.32
28.75
28.73
43
6.07
Return on assets%
18.55
16.19
18.68
16.29
13.64
15.70
12.87
11.61
13.31
15.75
9.59
13.31
15.73
56
14.90
EPS$
6.70
6.33
6.61
6.71
5.80
6.04
5.23
4.79
4.80
4.48
16.32
(5.01%)
(4.94%)
—
2.38
EPS growth%
2.08
0.40
1.33
0.47
1.34
0.40
0.40
0.40
0.57
0.40
14.88
0.40
0.44
10
17.26
Bookvalue per sh$
17.49
20.02
20.98
20.66
20.83
20.97
22.58
26.22
29.25
33.07
8.15
9.69%
8.15%
—
12.50
FCF per share$
16.57
17.36
18.47
17.32
16.66
17.54
20.18
23.11
22.43
21.04
16.88
4.77%
3.39%
—
2.48
Dividend per sh$
5.31
5.75
5.75
5.99
6.12
5.96
6.74
6.07
6.56
6.72
13.82
1.90%
2.77%
—
17.61
Div yield (avg)%
9.33
7.96
5.74
4.76
7.02
7.58
10.45
13.14
13.27
15.24
4.07
13.14
8.65
28
12.57
Payout ratio%
10.35
8.30
10.32
9.80
12.42
10.90
9.56
8.16
8.21
6.29
28.16
8.21
9.68
47
147.4
Shares (diluted)M
152.9
163.0
150.2
151.3
142.4
127.2
117.8
121.7
114.0
122.1
149.1
(3.04%)
(3.08%)
89
10.22
Buyback yield%
24.84
23.96
24.94
27.88
27.09
28.80
30.12
30.46
32.67
31.80
19.91
30.46
28.34
59
0.780
D/E ratiox
1.562
1.660
1.638
1.677
1.517
1.663
1.465
1.309
1.227
1.077
0.274
1.309
1.540
56
2.934
Enterprise value$B
4.541
4.209
4.278
4.685
5.090
5.324
5.375
5.279
5.162
4.778
6.974
(1.25%)
1.73%
33
7.098
LT debt$B
3.668
3.906
3.939
3.989
4.087
4.108
4.125
4.385
4.163
4.555
0.563
2.19%
3.24%
60
Revenue
$9.279B
8.85%
1.00×
Cost of revenue
$6.495B
8.85%
1.00×
Operating expenses
$2.068B
8.80%
1.00×
Spread over hurdle
(5.09%)