0.166
Revenue$B
2.257
2.296
2.271
2.322
2.363
2.392
2.400
2.384
2.378
2.357
0.176
(0.04%)
0.20%
67
23.07
Revenue growth%
6.66
9.10
9.66
9.77
6.94
8.35
7.43
6.21
8.50
10.15
13.09
8.35
8.42
85
5.98
Gross margin%
21.07
22.15
20.15
18.90
16.12
13.26
15.59
14.25
13.50
16.32
5.15
14.25
16.22
36
11.06
Operating margin%
3.56
0.80
0.40
0.40
2.51
5.34
2.70
3.94
5.15
3.19
10.58
3.94
2.95
63
16.51
Net margin%
4.61
7.11
9.13
9.01
6.92
4.76
7.14
9.11
8.16
10.15
3.90
8.16
7.65
57
17.75
P/E ratio (avg)x
25.13
25.80
24.56
22.96
24.30
24.08
21.69
20.56
18.67
17.28
8.140
20.56
23.52
12
35.40
EV/EBITx
18.99
16.64
14.34
14.42
12.95
13.46
13.82
13.30
13.05
11.94
10.65
13.30
13.64
21
22.78
FCF yield (avg)%
13.99
13.24
14.38
13.63
11.92
14.71
16.39
14.90
14.19
11.44
29.24
14.71
14.09
54
18.07
FCF margin%
20.45
18.43
20.31
20.37
19.15
18.92
19.94
22.11
23.20
22.42
3.20
22.11
20.34
21
1.700
FCF / Net incomex
1.249
1.240
1.293
1.276
1.361
1.458
1.614
1.689
1.609
1.711
1.555
1.614
1.410
53
4.39
ROIC%
4.83
2.88
0.40
0.40
3.05
5.88
3.34
3.03
1.06
4.01
7.73
3.34
3.04
14
9.71
Return on equity%
12.90
14.97
17.60
15.26
12.55
14.79
12.76
9.79
12.05
14.13
22.44
12.76
13.52
73
25.05
Return on assets%
23.73
22.80
21.32
22.01
22.79
22.54
20.82
23.08
22.01
23.18
22.93
22.54
22.67
39
1.05
EPS$
2.77
2.59
2.37
2.29
2.20
2.11
2.29
2.37
2.65
2.56
1.09
3.06%
(0.06%)
—
15.43
EPS growth%
7.46
9.10
11.98
11.47
12.57
13.80
14.10
12.99
15.14
12.25
24.29
13.80
12.41
6
3.74
Bookvalue per sh$
0.73
0.78
0.86
0.79
0.77
0.84
0.78
0.85
0.94
0.87
2.61
2.34%
2.25%
—
2.88
FCF per share$
1.74
1.87
1.86
1.91
1.68
1.48
1.36
1.44
1.47
1.52
3.68
(1.97%)
(2.90%)
—
3.92
Dividend per sh$
1.29
1.27
1.42
1.40
1.58
1.47
1.57
1.70
1.91
1.90
0.63
3.79%
5.16%
—
13.61
Div yield (avg)%
22.10
21.96
22.23
24.21
25.38
22.81
25.35
27.55
25.97
23.42
19.37
25.35
23.82
74
10.51
Payout ratio%
26.43
26.12
26.72
25.72
25.00
24.50
26.76
26.97
29.77
30.03
4.67
26.97
26.58
63
251.6
Shares (diluted)M
239.7
268.5
298.4
334.6
336.5
362.2
421.2
458.6
494.2
516.2
258.2
8.93%
8.07%
12
16.47
Buyback yield%
12.61
13.23
11.76
8.93
11.30
9.59
10.08
11.38
12.57
14.32
13.73
11.38
11.57
85
1.220
D/E ratiox
1.075
1.019
1.064
1.143
1.282
1.386
1.363
1.427
1.453
1.599
1.036
1.427
1.323
75
2.052
Enterprise value$B
1.118
1.061
1.006
0.974
0.964
0.993
1.061
1.153
1.170
1.166
1.630
3.87%
1.21%
72
1.927
LT debt$B
2.177
2.404
2.765
2.580
2.871
3.112
3.248
3.138
3.228
3.274
0.280
2.66%
5.55%
20
Revenue
$2.357B
0.20%
1.00×
Cost of revenue
$1.486B
(0.08%)
0.97×
Operating expenses
$406.4M
0.51%
1.03×
Goodwill & intangibles
16.73%
Spread over hurdle
21.81%