5.803
Revenue$B
2.974
3.238
3.522
3.816
4.159
4.497
4.839
5.346
5.845
6.386
6.466
8.95%
9.05%
58
14.72
Revenue growth%
10.16
11.03
10.34
9.09
10.12
9.34
6.67
7.15
5.49
4.18
22.08
6.67
9.21
67
3.82
Gross margin%
0.40
3.19
1.11
0.40
0.40
1.60
2.11
0.54
0.40
3.10
7.72
1.60
0.82
71
22.76
Operating margin%
24.56
24.76
26.56
25.99
24.82
22.63
21.60
22.51
19.90
18.43
20.70
21.60
23.60
77
22.99
Net margin%
15.68
13.23
13.73
16.43
16.25
17.31
15.31
14.02
15.66
14.48
21.16
15.31
15.48
22
15.23
P/E ratio (avg)x
35.85
35.41
40.87
41.45
44.92
43.95
49.19
53.51
59.87
69.47
8.898
53.51
44.44
91
6.863
EV/EBITx
13.98
14.99
14.82
13.45
14.99
16.86
18.98
21.26
20.92
20.07
35.25
20.07
15.93
64
22.55
FCF yield (avg)%
0.40
0.40
1.78
1.11
1.85
4.19
4.67
5.26
5.31
5.32
9.23
5.26
3.02
17
22.23
FCF margin%
0.40
0.40
0.40
1.67
0.74
0.40
1.18
0.61
0.40
0.40
24.22
0.40
0.40
58
0.996
FCF / Net incomex
0.312
0.288
0.314
0.344
0.381
0.391
0.404
0.384
0.396
0.397
0.361
0.396
0.382
18
10.99
ROIC%
13.45
13.32
15.58
13.41
15.76
15.34
17.51
17.13
15.43
15.25
21.18
15.43
15.38
84
5.21
Return on equity%
26.50
26.57
23.67
22.79
25.42
28.14
28.10
27.13
29.26
29.78
11.74
28.14
26.85
56
26.12
Return on assets%
0.40
0.40
0.40
1.04
0.40
0.75
1.80
2.02
1.39
0.40
7.25
1.39
0.57
37
6.02
EPS$
8.26
8.08
9.17
10.15
10.50
10.96
10.59
10.32
11.38
12.43
6.46
3.44%
5.18%
—
9.74
EPS growth%
3.75
1.33
1.78
0.40
0.40
2.79
2.53
3.08
0.40
0.53
25.21
2.53
1.55
80
3.43
Bookvalue per sh$
7.61
7.50
6.54
6.42
6.51
5.70
5.63
5.47
5.91
5.78
2.61
(2.35%)
(2.54%)
—
2.39
FCF per share$
10.35
10.74
9.95
9.43
10.69
10.89
9.85
9.61
8.74
8.52
4.19
(4.44%)
(1.36%)
—
10.19
Dividend per sh$
10.43
11.89
11.90
11.05
11.70
11.94
12.28
11.48
12.37
12.11
3.32
0.69%
0.92%
—
21.99
Div yield (avg)%
12.97
14.27
13.96
12.99
11.55
10.15
10.83
13.55
15.60
13.58
29.68
13.55
13.27
57
9.63
Payout ratio%
3.61
2.77
3.79
6.21
7.56
6.59
7.18
9.81
11.77
11.38
12.20
9.81
6.88
57
269.2
Shares (diluted)M
406.8
419.1
462.8
555.3
583.5
609.6
690.4
725.5
731.1
814.9
260.8
6.91%
7.63%
49
5.31
Buyback yield%
15.87
14.35
17.26
15.10
15.58
16.47
16.48
17.15
19.93
20.51
19.15
17.15
16.47
37
0.236
D/E ratiox
0.938
0.956
0.962
0.933
0.934
1.109
1.301
1.503
1.752
1.891
1.614
1.503
1.035
7
6.266
Enterprise value$B
1.047
0.993
0.973
0.911
0.899
0.968
0.904
0.804
0.834
0.862
5.138
(0.84%)
(1.67%)
18
4.974
LT debt$B
3.221
2.859
2.875
3.213
3.126
3.490
3.554
3.667
3.541
3.353
3.796
1.42%
0.50%
28
Revenue
$6.386B
9.05%
1.00×
Cost of revenue
$4.302B
9.08%
1.00×
Operating expenses
$1.349B
8.55%
0.95×
Goodwill & intangibles
15.28%
Spread over hurdle
(5.24%)