1.107
Revenue$B
1.788
1.801
1.846
1.866
1.919
1.987
1.995
2.022
2.018
2.103
1.225
1.85%
1.89%
41
9.55
Revenue growth%
20.36
20.39
20.17
18.29
18.32
19.24
19.03
19.64
18.40
19.25
3.05
19.24
19.25
95
23.40
Gross margin%
9.11
9.41
7.65
8.78
8.16
9.70
12.02
11.00
9.96
11.41
21.35
11.00
9.55
91
14.59
Operating margin%
4.49
2.00
0.40
1.81
1.59
0.40
0.40
0.40
0.40
2.47
5.42
0.40
0.99
67
5.58
Net margin%
26.03
27.04
27.43
25.32
24.24
21.85
22.44
20.02
18.45
17.85
25.22
20.02
23.34
6
6.951
P/E ratio (avg)x
23.47
24.97
22.69
23.42
24.28
21.26
22.99
20.45
20.92
20.96
27.41
20.96
22.84
29
24.68
EV/EBITx
17.35
18.24
17.14
16.50
16.26
16.97
18.12
18.52
17.56
18.07
6.761
18.07
17.46
59
18.92
FCF yield (avg)%
10.02
11.83
13.92
12.68
10.63
9.05
6.93
6.46
4.02
2.66
13.82
6.46
9.54
67
4.22
FCF margin%
10.08
9.35
8.59
6.42
9.41
7.76
5.34
4.64
5.34
8.16
11.16
5.34
7.96
66
1.306
FCF / Net incomex
0.779
0.799
0.843
0.851
0.830
0.886
0.991
1.074
1.209
1.261
1.695
1.074
0.868
51
26.59
ROIC%
13.90
14.50
12.22
13.92
13.09
10.86
10.35
12.73
10.73
13.01
28.92
10.86
12.87
87
8.99
Return on equity%
22.06
19.26
18.21
16.22
17.91
18.17
19.22
20.17
22.93
25.72
28.93
20.17
19.24
25
29.19
Return on assets%
19.14
17.35
18.28
16.45
19.45
20.97
22.14
24.26
26.38
23.53
2.06
23.53
20.21
81
2.34
EPS$
0.54
0.47
0.45
0.40
0.34
0.36
0.38
0.39
0.37
0.37
2.41
1.95%
(5.28%)
—
15.48
EPS growth%
10.97
11.68
9.58
12.07
9.74
8.63
8.31
7.34
9.19
8.69
18.97
8.63
9.39
86
1.14
Bookvalue per sh$
1.01
1.16
1.17
1.18
1.22
1.23
1.26
1.25
1.26
1.16
2.62
(0.94%)
2.05%
—
3.24
FCF per share$
3.28
3.42
4.03
4.04
3.97
4.61
4.91
5.76
5.77
5.61
1.23
7.14%
5.49%
—
0.52
Dividend per sh$
1.62
1.63
1.71
1.84
1.78
1.87
1.67
1.86
1.89
2.03
1.56
2.71%
1.41%
—
11.17
Div yield (avg)%
17.38
15.88
18.30
17.03
15.59
17.83
18.90
21.75
21.49
22.53
6.50
21.49
18.06
46
29.86
Payout ratio%
20.26
20.58
21.56
20.65
19.45
21.03
19.93
19.99
21.62
23.00
15.66
21.03
20.62
68
315.2
Shares (diluted)M
339.1
389.8
390.6
373.3
381.0
362.4
421.8
412.7
438.1
504.9
310.6
5.79%
4.04%
78
16.24
Buyback yield%
33.58
35.63
33.46
35.23
35.19
36.84
36.36
38.65
41.01
41.66
26.25
38.65
36.00
69
1.257
D/E ratiox
2.074
2.155
2.476
2.376
2.626
2.493
2.663
2.773
2.737
2.733
1.387
2.733
2.559
78
1.463
Enterprise value$B
1.186
1.236
1.378
1.378
1.505
1.359
1.509
1.501
1.566
1.466
1.595
(0.53%)
3.32%
95
0.142
LT debt$B
0.842
0.981
1.000
1.007
1.115
1.276
1.444
1.546
1.799
2.041
0.721
12.85%
8.61%
91
Revenue
$2.103B
1.89%
1.00×
Cost of revenue
$1.343B
1.58%
0.97×
Operating expenses
$528.3M
2.52%
1.06×
Spread over hurdle
(1.05%)