1.541
Revenue$B
2.304
2.380
2.380
2.460
2.455
2.485
2.562
2.639
2.736
2.776
1.614
2.48%
1.92%
83
6.78
Revenue growth%
7.87
10.73
11.67
9.90
9.52
9.55
7.79
6.75
3.86
3.53
28.01
6.75
8.70
64
20.67
Gross margin%
18.76
20.79
19.32
19.19
17.94
15.21
16.37
14.52
14.36
15.10
13.58
15.10
17.15
87
6.83
Operating margin%
12.22
10.17
11.70
11.70
10.20
10.80
11.15
12.22
13.12
13.21
2.59
12.22
11.70
82
27.58
Net margin%
13.42
13.15
14.45
13.57
11.92
11.69
9.83
9.91
10.12
9.35
29.37
9.91
11.81
7
29.60
P/E ratio (avg)x
34.21
33.81
38.19
38.19
39.31
44.77
51.24
59.17
63.49
65.36
24.94
59.17
42.04
94
6.134
EV/EBITx
12.56
12.24
13.33
12.85
13.92
14.94
17.65
18.84
20.45
19.76
35.48
18.84
14.43
75
7.11
FCF yield (avg)%
3.99
4.82
4.51
2.46
0.40
0.40
0.40
1.14
0.40
0.40
17.16
0.40
0.77
40
7.22
FCF margin%
21.13
22.44
20.07
19.14
17.69
19.83
20.04
20.85
20.67
20.93
7.32
20.67
20.37
30
0.588
FCF / Net incomex
0.472
0.512
0.478
0.511
0.482
0.521
0.471
0.468
0.458
0.425
0.537
0.468
0.475
50
20.76
ROIC%
14.36
15.59
17.79
18.91
17.23
19.54
20.96
20.27
22.56
20.46
21.49
20.46
19.23
77
22.75
Return on equity%
17.45
15.92
16.52
19.17
21.00
22.68
24.88
25.26
24.67
24.81
24.99
24.81
21.84
76
7.96
Return on assets%
10.99
10.59
11.55
11.67
14.11
14.46
13.49
15.81
17.98
19.29
19.88
15.81
13.80
73
13.47
EPS$
5.60
5.25
5.59
5.76
6.18
5.42
4.86
4.22
3.75
3.97
14.19
(8.47%)
(2.62%)
—
9.89
EPS growth%
15.44
14.85
13.39
15.32
15.24
12.69
11.33
12.95
14.28
12.33
13.42
12.69
13.83
39
9.27
Bookvalue per sh$
9.08
8.15
8.06
8.83
8.23
8.61
8.33
7.35
7.51
7.54
15.76
(1.72%)
(1.80%)
—
6.59
FCF per share$
18.03
16.69
18.66
17.04
18.74
20.19
22.60
21.51
21.36
22.56
9.30
3.77%
2.46%
—
8.86
Dividend per sh$
16.66
19.25
20.05
21.81
22.22
22.25
20.90
24.40
24.58
26.71
5.46
3.75%
5.33%
—
7.89
Div yield (avg)%
5.82
8.23
10.87
8.36
10.28
8.24
10.22
11.12
8.54
8.80
22.10
8.80
8.67
48
23.49
Payout ratio%
6.91
8.19
9.11
7.88
9.43
10.72
10.55
10.10
7.65
9.00
24.46
10.10
9.06
7
50.14
Shares (diluted)M
70.81
68.73
73.82
82.23
82.97
85.41
91.03
102.5
115.7
114.5
49.71
6.66%
6.36%
78
17.31
Buyback yield%
26.92
27.24
30.20
29.26
30.28
32.62
29.70
26.94
28.94
26.71
14.61
28.94
29.10
94
1.502
D/E ratiox
0.604
0.549
0.510
0.493
0.491
0.470
0.478
0.417
0.379
0.358
0.222
0.417
0.484
28
2.224
Enterprise value$B
1.848
1.678
1.491
1.419
1.494
1.456
1.594
1.383
1.408
1.393
0.883
(1.39%)
(3.19%)
18
2.611
LT debt$B
4.760
5.122
4.985
5.561
6.115
6.567
7.214
7.940
8.772
9.254
2.653
8.64%
8.45%
24
Revenue
$2.776B
1.92%
1.00×
Cost of revenue
$1.514B
1.78%
0.99×
Operating expenses
$408.4M
2.06%
1.01×
Goodwill & intangibles
19.15%
Return on capital
106.81%
Spread over hurdle
97.85%