0.594
Revenue$B
1.243
1.294
1.372
1.446
1.563
1.682
1.768
1.856
1.987
2.157
0.661
6.65%
6.16%
22
11.61
Revenue growth%
21.28
21.42
23.34
24.37
26.11
25.29
24.75
27.04
24.26
24.42
15.81
24.75
24.39
39
25.54
Gross margin%
6.22
7.22
5.46
3.52
4.89
5.66
8.33
6.90
6.98
6.10
2.78
6.90
6.16
18
3.31
Operating margin%
11.44
10.29
10.08
9.45
11.05
12.30
12.56
12.66
9.95
8.57
15.23
12.30
10.67
82
22.94
Net margin%
14.35
13.85
12.29
11.37
12.94
14.40
17.36
14.45
15.75
18.27
16.83
15.75
14.38
78
37.94
P/E ratio (avg)x
14.04
14.99
15.49
13.71
12.67
12.17
12.05
13.12
14.05
14.04
10.17
13.12
13.88
92
34.25
EV/EBITx
46.14
53.86
62.61
60.66
60.47
71.49
81.55
94.53
100.4
97.69
28.69
94.53
67.05
19
25.59
FCF yield (avg)%
16.96
18.26
17.02
18.19
19.77
16.77
19.66
17.41
20.36
21.37
9.55
19.66
18.23
89
27.12
FCF margin%
15.82
15.69
12.83
10.27
7.60
6.58
8.61
8.60
6.10
7.25
14.03
7.25
8.60
23
1.648
FCF / Net incomex
2.362
2.396
2.777
3.163
3.491
3.600
3.513
3.551
3.530
3.794
1.625
3.551
3.502
66
16.10
ROIC%
19.34
18.30
17.15
16.17
18.48
16.27
17.02
19.53
18.02
19.57
2.73
18.02
18.16
50
15.59
Return on equity%
9.42
9.16
11.00
12.74
15.10
13.91
15.50
15.93
15.20
17.82
29.39
15.50
14.51
5
28.21
Return on assets%
15.40
17.66
16.34
18.23
20.22
22.96
21.38
21.72
20.53
17.78
6.15
21.38
19.23
5
3.16
EPS$
1.49
1.39
1.34
1.23
1.22
1.18
1.14
1.13
0.99
0.88
3.41
(6.18%)
(5.66%)
—
20.97
EPS growth%
6.38
5.10
3.73
1.09
1.59
0.60
0.40
0.40
0.40
2.12
19.73
0.40
1.34
50
2.48
Bookvalue per sh$
5.43
4.83
4.35
4.07
4.44
4.70
4.68
4.85
4.53
4.06
3.91
(1.75%)
(2.50%)
—
3.95
FCF per share$
3.02
3.20
3.23
3.50
3.79
3.82
3.80
4.35
4.95
4.91
4.56
5.34%
5.20%
—
2.08
Dividend per sh$
3.04
2.96
3.15
3.66
3.83
3.81
3.55
3.55
3.49
3.90
1.54
0.35%
2.22%
—
27.69
Div yield (avg)%
17.36
18.52
19.46
16.73
15.58
15.55
15.84
16.95
18.60
18.40
24.32
16.95
17.15
19
20.60
Payout ratio%
12.39
13.69
15.14
12.25
12.91
11.14
10.95
8.52
9.62
10.05
9.24
10.05
11.70
18
300.1
Shares (diluted)M
315.8
333.0
342.9
371.8
397.0
423.2
469.3
429.4
461.8
457.7
309.1
2.89%
4.18%
62
17.40
Buyback yield%
29.31
27.32
26.18
26.81
24.99
23.40
24.30
26.88
26.53
27.93
21.31
26.53
26.67
48
1.331
D/E ratiox
0.699
0.688
0.656
0.771
0.802
0.797
0.888
0.999
1.101
1.083
0.583
0.999
0.799
9
0.827
Enterprise value$B
0.262
0.291
0.283
0.315
0.315
0.283
0.261
0.243
0.217
0.191
1.457
(9.56%)
(2.16%)
70
0.235
LT debt$B
1.922
2.073
2.157
2.230
2.122
1.972
2.220
2.064
2.243
2.230
1.095
1.00%
2.21%
84
Revenue
$2.157B
6.16%
1.00×
Cost of revenue
$1.230B
6.27%
1.01×
Operating expenses
$280.3M
5.81%
0.97×
Spread over hurdle
74.86%