2.089
Revenue$B
2.894
3.037
3.208
3.343
3.498
3.683
3.876
3.971
4.039
4.092
2.146
3.19%
3.69%
15
15.02
Revenue growth%
16.87
17.41
20.19
19.91
22.33
25.20
27.81
25.08
27.23
29.09
5.82
27.23
23.71
55
28.76
Gross margin%
30.52
29.72
29.23
31.28
30.28
28.55
29.73
31.16
30.16
30.73
18.74
30.16
30.22
30
27.31
Operating margin%
1.46
1.46
2.60
3.10
4.49
5.46
4.70
5.41
7.73
8.67
12.84
5.46
4.59
84
26.18
Net margin%
0.65
2.92
3.26
2.46
2.18
4.31
1.87
1.43
2.43
3.80
12.04
2.43
2.44
6
24.77
P/E ratio (avg)x
17.39
18.76
18.51
21.28
21.58
24.57
28.79
29.65
29.84
35.29
11.28
29.65
23.08
51
8.048
EV/EBITx
24.93
27.73
32.44
32.95
34.78
40.55
47.17
54.80
55.58
58.17
12.51
54.80
37.67
77
29.15
FCF yield (avg)%
32.39
33.23
32.07
32.41
33.21
34.67
35.03
32.83
33.15
30.15
26.83
33.15
32.99
68
16.67
FCF margin%
27.09
25.15
22.59
24.33
23.37
23.11
25.74
24.39
26.84
24.66
18.84
24.66
24.53
72
1.463
FCF / Net incomex
0.405
0.398
0.426
0.450
0.402
0.403
0.407
0.434
0.479
0.499
0.326
0.434
0.416
28
28.45
ROIC%
29.69
30.56
28.10
28.44
27.27
24.80
22.57
23.78
25.66
26.25
23.88
24.80
26.76
83
13.05
Return on equity%
12.71
11.14
8.91
11.16
11.03
11.15
11.75
9.86
10.44
11.50
8.69
11.15
11.14
7
13.67
Return on assets%
13.89
14.66
14.38
15.57
12.91
12.46
14.76
16.65
17.60
20.57
19.67
16.65
14.71
35
4.89
EPS$
13.95
13.92
15.87
15.89
15.78
16.63
17.18
16.46
15.06
17.22
5.09
1.77%
3.14%
—
15.81
EPS growth%
15.32
14.79
13.99
16.27
15.56
18.53
15.94
16.24
17.54
19.04
24.63
17.54
16.09
13
10.07
Bookvalue per sh$
4.79
5.24
5.58
5.81
6.19
6.02
6.51
6.92
7.87
7.55
2.99
4.07%
5.09%
—
5.19
FCF per share$
6.69
6.73
6.90
7.18
6.94
7.31
7.75
7.14
7.78
7.36
7.88
1.17%
1.27%
—
6.67
Dividend per sh$
4.27
4.14
4.67
5.44
6.24
7.25
7.30
8.56
10.00
9.58
2.77
8.93%
10.16%
—
3.22
Div yield (avg)%
1.39
4.21
3.96
6.50
9.23
10.59
10.14
11.52
13.62
16.21
19.70
11.52
9.69
36
28.80
Payout ratio%
20.30
19.29
19.31
22.13
24.26
25.72
27.01
27.33
29.11
28.54
28.56
27.33
24.99
46
157.1
Shares (diluted)M
123.1
139.9
146.1
154.5
178.5
184.3
193.2
200.6
234.5
248.1
153.6
6.81%
6.72%
92
10.02
Buyback yield%
30.66
30.69
29.86
30.57
33.07
34.31
34.84
35.24
38.02
37.66
7.47
35.24
33.69
65
1.392
D/E ratiox
1.157
1.393
1.421
1.638
1.623
1.588
1.702
1.920
2.032
2.004
1.128
1.920
1.631
78
4.542
Enterprise value$B
4.945
5.393
5.969
6.956
7.127
7.723
7.864
8.491
8.612
9.785
4.182
6.54%
7.84%
24
3.310
LT debt$B
2.456
2.712
3.093
3.308
3.287
3.589
3.525
3.327
3.203
3.199
2.153
(0.54%)
2.63%
20
Revenue
$4.092B
3.69%
1.00×
Cost of revenue
$2.090B
3.49%
0.98×
Operating expenses
$604.9M
4.17%
1.05×
Return on capital
157.03%
Spread over hurdle
146.91%