1.568
Revenue$B
1.373
1.469
1.589
1.659
1.739
1.854
1.970
2.130
2.297
1.614
1.796
6.72%
6.29%
85
16.63
Revenue growth%
20.86
22.71
20.78
20.29
21.15
19.26
18.68
21.20
23.28
29.25
8.13
21.15
20.82
93
17.87
Gross margin%
29.47
28.06
30.96
30.62
29.32
27.61
26.36
23.81
25.90
9.41
8.54
26.36
28.69
95
13.70
Operating margin%
10.82
13.61
14.07
15.26
13.14
12.89
13.15
14.53
15.89
5.67
14.76
13.15
13.38
93
17.94
Net margin%
7.72
7.09
5.34
5.25
5.59
5.05
5.63
6.38
9.20
27.37
18.76
5.63
5.61
38
7.946
P/E ratio (avg)x
8.611
9.933
10.21
9.955
10.55
11.85
13.22
14.71
15.55
28.04
20.08
13.22
10.38
44
22.42
EV/EBITx
55.82
62.65
64.96
73.18
87.46
90.04
97.24
114.9
127.6
11.24
36.48
97.24
80.32
20
3.78
FCF yield (avg)%
28.06
28.75
31.51
30.00
29.14
31.98
32.74
30.19
32.45
4.08
5.20
31.98
30.09
91
26.66
FCF margin%
0.40
1.98
3.50
6.44
7.83
6.05
5.45
2.62
4.76
5.65
17.00
5.45
4.13
50
0.651
FCF / Net incomex
1.663
1.940
2.037
2.325
2.639
2.707
2.729
2.689
3.088
1.160
1.180
2.707
2.482
95
12.41
ROIC%
23.70
24.32
23.46
25.08
22.46
24.00
21.17
22.10
20.56
5.90
15.31
22.10
23.58
32
11.97
Return on equity%
19.44
18.49
18.25
15.55
13.79
14.06
16.60
15.12
14.31
23.31
19.30
14.31
16.07
22
20.54
Return on assets%
9.95
12.26
13.85
14.30
12.26
13.60
15.46
15.16
17.08
9.92
21.36
15.16
13.72
58
1.70
EPS$
2.62
2.73
2.55
2.38
2.59
2.71
2.58
2.35
2.25
1.85
1.84
(1.16%)
0.09%
—
21.49
EPS growth%
4.83
5.44
5.01
5.96
6.20
8.47
9.55
9.83
10.88
29.85
19.56
9.55
6.70
23
1.59
Bookvalue per sh$
5.37
5.48
5.35
6.08
5.72
6.50
6.48
6.49
7.13
3.33
2.03
3.24%
3.39%
—
3.19
FCF per share$
2.67
2.45
2.14
1.87
1.86
1.72
1.46
1.57
1.43
3.28
0.60
(5.20%)
(6.07%)
—
0.78
Dividend per sh$
3.30
3.08
2.63
2.53
2.14
2.20
2.29
2.41
2.53
4.16
1.71
(0.05%)
(3.34%)
—
28.02
Div yield (avg)%
15.94
12.95
15.63
15.39
17.41
15.30
14.79
12.28
12.68
9.94
28.16
14.79
15.35
55
11.90
Payout ratio%
21.42
23.00
22.09
19.21
17.25
16.42
19.34
21.40
21.31
2.75
7.28
19.34
20.33
57
551.1
Shares (diluted)M
512.2
467.3
491.0
440.4
409.5
370.9
380.8
352.0
352.4
541.2
565.9
(4.36%)
(4.91%)
39
3.16
Buyback yield%
1.18
3.31
3.74
5.93
7.30
8.41
9.18
9.98
10.46
27.01
10.09
9.18
6.61
43
1.150
D/E ratiox
0.214
0.233
0.240
0.248
0.246
0.273
0.299
0.275
0.261
1.551
1.289
0.273
0.247
55
0.397
Enterprise value$B
1.952
1.889
2.100
2.127
2.173
2.491
2.665
2.908
2.904
0.726
1.146
6.42%
3.94%
53
0.303
LT debt$B
2.541
2.646
2.873
2.646
2.782
3.029
3.310
3.167
2.879
2.039
2.490
1.70%
1.59%
33
Revenue
$2.297B
6.29%
1.00×
Cost of revenue
$1.240B
6.15%
0.99×
Operating expenses
$401.2M
6.37%
1.01×
Goodwill & intangibles
16.64%
Spread over hurdle
72.07%