3.646
Revenue$B
1.498
1.596
1.736
1.868
1.986
2.149
2.349
2.586
2.848
3.023
3.850
8.77%
8.10%
71
26.47
Revenue growth%
28.13
30.28
31.97
31.61
33.66
35.46
35.80
34.07
34.41
35.98
18.18
35.46
33.86
52
9.01
Gross margin%
1.15
0.40
0.40
3.15
5.13
5.20
3.96
4.79
4.31
6.05
17.07
4.79
4.14
22
6.65
Operating margin%
9.27
7.38
5.35
2.77
0.40
3.14
4.70
4.60
2.01
0.80
21.82
3.14
3.87
51
11.32
Net margin%
2.70
2.43
4.64
2.42
0.40
0.40
0.40
0.48
2.00
2.61
2.38
0.48
2.21
57
28.03
P/E ratio (avg)x
19.86
19.00
19.49
18.49
19.83
18.82
17.84
18.22
17.22
16.10
14.74
17.84
18.65
85
36.08
EV/EBITx
22.92
21.57
22.02
23.38
21.78
21.52
21.30
21.82
19.00
17.49
6.671
21.30
21.68
11
2.42
FCF yield (avg)%
19.61
18.83
15.91
17.16
18.62
16.25
17.22
17.66
16.93
16.09
27.54
16.93
17.19
87
4.10
FCF margin%
8.63
7.12
9.29
9.96
8.99
10.94
13.75
14.85
16.56
13.84
5.67
13.84
10.45
67
1.246
FCF / Net incomex
0.975
0.939
0.933
0.967
1.050
0.982
1.082
1.214
1.330
1.420
1.640
1.214
1.016
58
15.96
ROIC%
5.14
3.95
1.88
0.40
0.40
0.40
2.49
2.77
2.06
0.85
5.71
2.06
1.97
63
5.90
Return on equity%
22.38
21.40
22.59
22.17
21.82
19.02
21.00
19.79
19.24
22.23
13.59
19.79
21.61
30
23.11
Return on assets%
22.00
19.88
22.25
24.22
26.00
24.94
27.42
27.39
30.36
30.12
27.13
27.42
25.47
44
7.85
EPS$
8.53
8.23
9.47
9.69
10.98
10.18
10.19
9.74
10.67
10.38
8.73
(1.11%)
1.97%
—
26.33
EPS growth%
17.85
20.19
22.88
24.95
26.84
24.28
24.77
22.00
20.36
18.13
13.19
22.00
22.44
94
12.75
Bookvalue per sh$
25.10
26.12
25.20
25.09
24.90
28.38
28.79
33.58
39.98
47.91
9.77
13.99%
8.08%
—
6.82
FCF per share$
6.69
6.40
6.57
7.26
8.23
9.17
10.27
10.55
12.09
13.39
18.12
10.23%
6.43%
—
13.90
Dividend per sh$
5.89
5.64
4.90
5.12
4.97
5.30
4.55
4.89
5.29
4.55
10.00
(1.73%)
(3.30%)
—
19.20
Div yield (avg)%
11.43
13.61
11.80
10.89
9.41
11.52
11.95
13.33
10.75
8.32
8.49
11.52
11.48
35
22.75
Payout ratio%
22.82
20.68
23.00
22.86
22.51
21.50
24.19
25.36
22.76
24.23
21.18
24.19
22.84
90
61.94
Shares (diluted)M
63.49
63.67
66.53
61.75
57.39
58.57
55.14
57.69
53.15
48.37
63.76
(3.36%)
(2.98%)
32
23.00
Buyback yield%
24.10
24.77
24.52
22.54
25.12
24.81
25.54
24.28
23.46
24.67
8.97
24.67
24.59
59
0.584
D/E ratiox
0.501
0.467
0.478
0.484
0.504
0.554
0.502
0.531
0.486
0.509
0.945
0.509
0.501
67
0.677
Enterprise value$B
4.272
3.743
3.738
4.120
4.456
4.766
4.628
5.063
5.612
5.760
1.766
5.27%
3.82%
57
2.716
LT debt$B
2.226
2.332
2.327
2.518
2.457
2.385
2.393
2.195
2.354
2.575
1.208
0.94%
1.18%
68
Revenue
$3.023B
8.10%
1.00×
Cost of revenue
$1.961B
7.96%
0.99×
Operating expenses
$676.5M
8.80%
1.07×
Goodwill & intangibles
20.88%
Spread over hurdle
(3.73%)