1.122
Revenue$B
1.943
1.925
1.940
1.960
1.981
1.985
1.968
1.976
1.973
1.972
1.211
(0.09%)
0.45%
34
27.98
Revenue growth%
12.59
13.25
11.58
10.20
8.80
11.16
9.32
10.97
13.01
10.58
13.47
10.97
11.06
69
4.20
Gross margin%
23.85
25.89
27.87
25.58
27.55
28.53
30.92
28.69
31.20
30.07
21.28
30.07
28.20
93
19.66
Operating margin%
21.96
23.04
23.63
24.86
22.24
23.21
23.17
20.25
19.16
18.74
5.25
20.25
22.64
51
24.80
Net margin%
17.99
17.05
15.13
14.44
15.82
13.72
14.48
16.86
18.70
16.88
16.79
16.86
16.34
83
29.45
P/E ratio (avg)x
57.63
58.82
64.15
62.66
65.07
72.70
68.76
69.16
74.66
82.58
17.82
72.70
66.92
60
30.71
EV/EBITx
15.74
16.23
16.95
17.80
17.88
19.89
19.59
21.26
21.03
21.30
8.900
21.03
18.74
78
20.09
FCF yield (avg)%
8.15
10.87
13.41
13.78
12.26
14.62
13.86
14.87
13.69
13.49
23.12
13.86
13.59
54
13.54
FCF margin%
7.81
7.85
9.15
9.20
8.02
8.08
10.92
8.30
10.89
11.74
16.81
10.89
8.73
91
1.546
FCF / Net incomex
1.166
1.329
1.354
1.285
1.183
1.086
1.238
1.153
1.260
1.373
1.392
1.238
1.249
65
27.02
ROIC%
16.28
16.98
14.22
16.21
16.83
19.41
16.99
16.46
18.58
20.43
24.95
18.58
16.91
90
11.74
Return on equity%
25.55
28.50
28.69
29.77
28.91
28.69
30.68
32.67
31.91
34.86
7.43
31.91
29.34
65
4.02
Return on assets%
2.23
3.17
1.46
0.80
0.40
0.40
3.03
0.79
0.97
2.75
8.62
0.97
1.21
26
10.21
EPS$
16.22
18.46
21.06
21.69
24.16
23.85
23.81
24.74
27.47
32.20
11.29
5.92%
7.65%
—
3.73
EPS growth%
13.08
10.31
7.32
5.58
2.68
1.98
0.57
0.40
0.40
1.33
13.74
0.57
2.33
31
1.94
Bookvalue per sh$
4.88
5.43
6.03
6.40
7.31
8.49
10.01
11.43
12.25
12.67
6.21
11.64%
11.29%
—
9.14
FCF per share$
7.62
8.10
7.90
7.89
6.76
7.36
7.73
7.01
7.14
7.77
8.74
2.80%
0.72%
—
12.37
Dividend per sh$
11.78
11.67
12.56
13.41
15.07
15.87
16.78
20.20
20.01
20.50
6.63
6.35%
6.25%
—
18.68
Div yield (avg)%
5.93
8.25
6.48
5.93
4.10
4.55
2.93
5.38
7.48
6.28
5.51
5.38
5.93
94
26.68
Payout ratio%
22.20
19.97
18.67
18.99
19.83
18.60
18.33
19.27
21.64
22.30
27.87
19.27
19.55
42
145.9
Shares (diluted)M
176.4
169.7
171.2
178.8
181.7
195.7
228.9
222.7
248.5
277.3
145.7
8.83%
5.50%
21
28.58
Buyback yield%
24.97
25.72
28.67
28.42
28.02
26.37
24.49
27.11
24.83
23.78
4.98
24.83
26.04
42
1.105
D/E ratiox
0.325
0.347
0.318
0.343
0.341
0.317
0.346
0.383
0.409
0.436
0.478
0.383
0.344
60
260.9
Enterprise value$M
856.7
839.5
723.6
676.8
629.9
538.4
547.5
526.4
537.0
467.7
998.5
(5.78%)
(6.67%)
63
0.138
LT debt$B
1.055
1.148
1.321
1.386
1.544
1.686
1.773
1.949
1.993
1.919
0.427
4.44%
5.52%
46
Revenue
$1.972B
0.45%
1.00×
Cost of revenue
$1.022B
0.49%
1.00×
Operating expenses
$475.7M
0.10%
0.97×
Goodwill & intangibles
17.15%
Spread over hurdle
13.18%