2.403
Revenue$B
1.102
1.197
1.272
1.371
1.478
1.573
1.691
1.836
1.943
2.102
2.528
7.30%
7.40%
6
14.38
Revenue growth%
34.77
37.44
34.60
37.57
36.40
33.64
30.90
28.59
31.40
29.28
12.42
30.90
34.12
23
26.87
Gross margin%
15.27
17.17
19.46
16.89
16.93
15.93
13.16
10.92
12.15
11.94
20.61
12.15
15.60
90
10.40
Operating margin%
12.73
13.86
12.29
9.48
9.87
12.61
13.16
11.57
9.48
11.64
15.40
11.64
11.97
61
16.35
Net margin%
5.17
4.75
7.04
7.74
10.28
8.95
8.08
10.34
9.62
8.45
21.32
8.95
8.26
57
35.02
P/E ratio (avg)x
23.47
24.05
25.15
24.07
25.74
27.72
26.43
24.06
24.05
22.63
6.036
24.06
24.07
25
30.29
EV/EBITx
21.64
23.97
26.84
29.41
28.59
31.46
36.33
36.11
43.70
51.28
17.69
36.33
30.43
73
25.58
FCF yield (avg)%
28.84
27.24
25.62
28.11
28.53
26.05
27.48
29.51
30.49
32.48
12.29
29.51
28.32
40
15.14
FCF margin%
21.24
19.83
17.34
16.59
15.13
14.34
17.01
15.09
16.89
17.13
28.94
16.89
16.95
56
1.493
FCF / Net incomex
1.185
1.253
1.263
1.209
1.201
1.168
1.087
1.134
1.256
1.291
0.840
1.168
1.205
20
2.98
ROIC%
31.55
33.43
34.49
33.27
36.20
34.84
35.39
37.44
37.97
36.24
17.07
36.24
35.12
87
9.45
Return on equity%
20.79
23.60
20.73
20.08
19.22
18.67
17.59
17.91
18.03
17.34
18.89
17.91
18.94
15
26.56
Return on assets%
15.12
13.20
14.10
14.91
17.69
17.50
19.28
21.89
20.19
18.95
26.02
19.28
17.59
70
17.86
EPS$
11.48
10.71
10.59
10.11
10.69
9.28
8.56
8.65
8.07
8.34
18.76
(4.85%)
(2.20%)
—
4.62
EPS growth%
6.40
7.68
6.21
4.31
4.76
5.92
8.17
8.65
6.79
5.87
19.55
6.79
6.30
72
8.60
Bookvalue per sh$
19.70
20.93
24.04
24.15
27.82
29.71
33.71
37.00
35.17
35.06
43.30
4.74%
6.40%
—
12.01
FCF per share$
43.36
44.25
43.81
48.38
48.47
46.38
49.40
47.67
42.92
47.88
8.64
(0.24%)
2.05%
—
35.97
Dividend per sh$
40.99
45.87
45.79
47.90
56.42
58.12
64.21
66.22
63.77
71.38
36.73
4.81%
6.75%
—
13.88
Div yield (avg)%
21.79
19.16
21.90
20.76
21.42
20.35
17.64
15.99
14.32
14.63
19.93
15.99
19.75
26
14.17
Payout ratio%
13.47
11.61
9.42
6.48
8.94
10.07
7.73
6.14
6.59
4.94
19.18
6.59
8.34
86
29.33
Shares (diluted)M
32.71
36.08
39.42
43.80
45.24
50.90
53.15
52.66
57.40
62.04
28.75
6.52%
7.69%
41
5.00
Buyback yield%
10.60
12.90
10.20
8.54
9.83
9.02
9.29
11.51
11.30
11.33
22.41
11.30
10.40
33
1.442
D/E ratiox
0.741
0.798
0.826
0.787
0.830
0.918
0.884
1.044
1.200
1.325
1.148
1.044
0.857
21
2.307
Enterprise value$B
2.127
2.151
2.291
2.675
2.673
3.012
3.526
3.869
4.194
4.753
0.968
12.20%
9.13%
50
1.621
LT debt$B
1.826
1.861
1.822
1.869
1.832
2.090
2.158
2.376
2.544
2.847
2.070
9.21%
5.99%
57
Revenue
$2.102B
7.40%
1.00×
Cost of revenue
$1.052B
7.70%
1.03×
Operating expenses
$446.1M
7.48%
1.01×
Goodwill & intangibles
16.36%
Spread over hurdle
17.20%