2.826
Revenue$B
4.579
4.773
4.891
5.079
5.236
5.312
5.462
5.641
5.699
5.775
2.958
1.98%
2.43%
83
24.74
Revenue growth%
31.18
33.52
33.04
32.25
32.17
30.19
32.09
33.63
31.79
34.36
20.56
32.09
32.21
17
11.66
Gross margin%
9.78
9.47
7.69
5.81
3.93
1.68
0.74
3.63
5.22
7.25
15.80
3.63
5.52
74
4.56
Operating margin%
12.76
10.41
9.05
6.51
8.04
7.79
5.56
6.63
3.78
4.22
22.70
5.56
7.21
51
5.69
Net margin%
22.13
22.35
22.62
24.72
24.48
25.26
26.70
27.67
26.67
25.80
7.81
26.67
24.99
82
8.783
P/E ratio (avg)x
7.003
7.363
8.387
9.296
10.02
9.627
9.734
11.26
12.72
12.75
12.31
11.26
9.680
72
23.96
EV/EBITx
13.97
13.83
12.92
15.10
16.94
18.37
20.17
22.67
25.45
25.13
36.78
22.67
17.66
89
20.96
FCF yield (avg)%
15.11
13.95
13.53
11.24
14.20
13.99
15.91
14.60
13.19
15.27
6.18
14.60
14.09
46
5.64
FCF margin%
25.04
25.79
26.59
26.31
23.69
25.76
28.68
25.79
23.49
21.26
28.32
25.76
25.77
94
0.881
FCF / Net incomex
1.039
1.134
1.104
1.184
1.281
1.251
1.118
1.025
1.048
1.153
1.420
1.118
1.126
25
15.57
ROIC%
26.11
27.94
27.25
25.28
24.17
22.26
19.90
18.47
15.75
18.03
3.37
18.47
23.22
62
16.28
Return on equity%
14.86
14.11
13.02
15.02
15.20
14.41
17.36
16.49
13.82
12.18
3.36
14.41
14.64
71
21.27
Return on assets%
14.03
15.44
17.51
19.09
21.81
22.59
22.04
19.06
16.99
15.86
8.56
19.06
18.29
32
3.92
EPS$
4.88
4.37
4.51
4.14
4.40
3.92
3.56
3.67
3.75
4.12
4.26
(1.34%)
(1.74%)
—
15.11
EPS growth%
16.93
14.78
13.43
10.53
9.58
10.66
7.84
7.42
6.83
8.49
15.94
7.84
10.06
48
6.94
Bookvalue per sh$
12.44
11.85
13.00
14.41
13.50
15.66
16.08
17.44
18.06
20.61
2.06
8.82%
5.74%
—
1.95
FCF per share$
2.44
2.62
2.46
2.30
2.20
1.93
1.99
2.06
2.18
2.19
1.67
(0.12%)
(0.66%)
—
1.93
Dividend per sh$
6.27
7.16
7.63
7.54
7.34
8.16
8.12
8.55
9.25
10.40
5.60
7.23%
6.43%
—
20.88
Div yield (avg)%
15.05
15.60
13.73
12.71
11.83
9.82
8.98
8.31
10.46
11.61
14.43
9.82
11.72
51
13.97
Payout ratio%
24.23
24.46
22.71
22.99
25.31
26.40
27.59
29.12
28.56
30.64
8.96
28.56
25.86
15
171.8
Shares (diluted)M
190.4
227.4
237.2
251.5
282.6
307.8
309.3
366.2
368.1
393.4
170.1
6.84%
7.91%
59
13.27
Buyback yield%
14.55
15.98
16.15
16.96
15.99
15.30
15.77
15.99
17.86
20.69
3.11
15.99
15.99
47
0.958
D/E ratiox
0.252
0.275
0.257
0.255
0.217
0.233
0.208
0.182
0.164
0.168
0.482
0.182
0.225
23
0.316
Enterprise value$B
3.909
3.487
3.569
3.780
3.767
3.760
3.265
3.165
3.012
2.737
1.024
(6.19%)
(4.51%)
55
4.525
LT debt$B
0.577
0.576
0.593
0.686
0.776
0.821
0.802
0.875
1.001
1.128
4.487
7.76%
8.83%
86
Revenue
$5.775B
2.43%
1.00×
Cost of revenue
$3.559B
2.29%
0.99×
Operating expenses
$620.4M
3.70%
1.13×
Spread over hurdle
12.35%