0.791
Revenue$B
1.576
1.548
1.536
1.527
1.532
1.540
1.504
1.490
1.478
1.512
0.822
(0.26%)
(0.64%)
89
5.23
Revenue growth%
13.66
13.35
14.09
14.10
16.84
14.02
16.82
16.03
16.26
16.10
19.49
16.10
15.06
89
18.02
Gross margin%
10.45
10.54
13.51
12.32
13.48
11.23
8.97
9.61
10.75
8.81
9.57
9.61
10.64
25
3.84
Operating margin%
14.97
17.63
20.19
21.29
21.42
24.39
23.27
22.90
23.81
23.31
15.98
23.31
22.16
71
26.62
Net margin%
7.37
9.39
8.14
11.12
10.05
10.05
9.00
9.50
6.60
5.28
11.11
9.00
9.20
63
25.83
P/E ratio (avg)x
21.88
22.46
20.63
23.59
25.07
23.47
22.56
21.99
22.15
20.80
25.50
22.15
22.31
39
22.03
EV/EBITx
17.27
17.22
18.58
21.56
26.05
29.43
29.36
31.58
34.61
41.78
18.91
31.58
27.71
55
20.80
FCF yield (avg)%
21.29
22.00
20.12
17.17
17.02
17.98
18.61
21.39
22.38
22.33
20.07
21.39
20.71
80
3.50
FCF margin%
19.15
19.03
18.74
15.95
18.46
20.93
18.92
18.56
16.27
18.82
28.85
18.82
18.78
86
1.678
FCF / Net incomex
0.310
0.283
0.300
0.305
0.272
0.245
0.254
0.248
0.264
0.235
0.940
0.248
0.268
47
14.09
ROIC%
31.75
30.73
28.51
28.07
30.21
31.72
34.65
32.30
35.06
37.75
6.94
34.65
31.73
75
10.28
Return on equity%
8.52
9.22
7.61
8.33
6.75
7.46
7.07
9.48
7.95
7.46
15.85
7.46
7.78
25
22.86
Return on assets%
11.59
10.16
7.59
4.84
5.20
6.44
6.39
4.79
3.12
4.52
25.35
4.79
5.79
33
0.37
EPS$
0.42
0.44
0.47
0.46
0.48
0.44
0.39
0.34
0.32
0.30
0.38
(9.02%)
(3.80%)
—
24.23
EPS growth%
12.19
14.33
15.14
17.80
18.48
17.68
20.07
21.15
23.41
25.08
7.54
21.15
18.14
18
0.54
Bookvalue per sh$
0.59
0.64
0.60
0.53
0.58
0.61
0.66
0.74
0.76
0.76
0.91
5.58%
2.38%
—
0.25
FCF per share$
0.88
0.96
1.05
1.20
1.16
1.29
1.27
1.39
1.39
1.36
0.24
3.17%
5.83%
—
1.31
Dividend per sh$
1.44
1.44
1.48
1.51
1.67
1.85
1.99
2.05
2.27
2.13
1.08
5.00%
4.17%
—
28.31
Div yield (avg)%
8.69
6.36
6.67
6.77
7.92
7.49
5.83
4.68
5.90
2.99
22.58
5.83
6.52
29
11.09
Payout ratio%
17.22
17.49
20.09
23.06
20.68
19.46
17.96
19.35
22.07
22.16
27.39
19.46
19.78
29
412.2
Shares (diluted)M
553.4
584.4
585.4
626.4
676.4
610.0
680.3
609.8
587.3
644.6
419.9
(0.96%)
1.95%
24
12.41
Buyback yield%
31.72
29.34
31.82
33.60
33.23
30.58
31.66
33.20
32.64
31.22
27.56
31.66
31.77
16
1.253
D/E ratiox
1.389
1.678
1.928
2.129
2.426
2.681
2.699
2.808
2.903
3.462
0.744
2.808
2.553
13
0.256
Enterprise value$B
1.070
1.256
1.300
1.296
1.457
1.417
1.455
1.502
1.590
1.803
0.550
4.35%
6.11%
8
800.1
LT debt$M
889.4
893.8
968.9
870.1
811.3
793.5
728.4
709.1
642.2
620.8
290.8
(5.21%)
(4.05%)
77
Revenue
$1.512B
(0.64%)
1.00×
Cost of revenue
$835.0M
(0.58%)
1.01×
Operating expenses
$342.7M
(0.30%)
1.03×
Spread over hurdle
27.24%