2.439
Revenue$B
2.311
2.321
2.309
2.342
2.388
2.357
2.329
2.410
2.400
2.376
2.700
(0.10%)
0.46%
92
28.31
Revenue growth%
28.69
29.31
30.71
32.91
33.53
35.79
37.34
38.30
35.72
38.35
9.89
37.34
34.63
28
2.72
Gross margin%
8.56
8.17
9.09
11.09
12.67
13.59
14.20
16.64
14.93
12.06
17.14
14.20
12.36
19
27.61
Operating margin%
26.32
25.69
28.22
27.79
30.64
33.57
31.81
33.55
32.79
33.84
12.93
33.55
31.23
47
5.68
Net margin%
7.85
10.34
9.59
7.01
5.47
3.77
6.61
4.11
5.55
7.61
22.47
5.55
6.81
71
27.81
P/E ratio (avg)x
5.621
5.553
5.147
4.524
3.828
4.028
3.735
3.281
3.297
3.303
28.30
3.303
3.928
88
11.51
EV/EBITx
27.08
31.58
35.43
41.71
47.66
47.33
52.79
60.79
61.84
72.23
36.46
60.79
47.49
36
15.45
FCF yield (avg)%
25.08
24.61
25.95
28.25
28.96
27.82
29.10
26.72
24.19
24.50
17.24
26.72
26.33
13
25.78
FCF margin%
25.71
26.74
24.55
22.63
23.83
26.80
24.83
27.02
24.40
22.41
19.98
24.83
24.69
24
1.071
FCF / Net incomex
1.022
1.016
1.046
0.946
1.030
0.947
0.965
0.890
0.987
1.113
0.275
0.965
1.001
63
15.85
ROIC%
5.50
2.69
2.37
2.27
2.92
2.01
0.40
1.07
1.09
3.03
6.98
1.09
2.32
77
27.79
Return on equity%
23.46
22.58
25.17
24.09
22.97
21.17
23.49
21.02
21.04
21.72
2.95
21.17
22.77
12
25.75
Return on assets%
30.47
30.15
28.56
29.23
27.98
30.08
29.10
27.78
26.24
24.90
8.92
27.78
28.83
57
11.99
EPS$
10.09
9.70
10.33
12.08
13.89
15.03
16.18
16.80
18.12
20.49
13.15
8.08%
7.76%
—
9.03
EPS growth%
8.02
7.92
9.29
11.03
8.48
7.87
5.22
4.67
5.29
2.85
8.81
5.22
7.89
23
4.47
Bookvalue per sh$
2.37
2.07
1.81
1.62
1.57
1.44
1.46
1.45
1.42
1.29
3.86
(3.85%)
(5.75%)
—
8.98
FCF per share$
16.07
14.38
16.04
15.98
16.86
15.89
17.32
18.27
19.47
19.27
12.26
2.71%
2.99%
—
15.86
Dividend per sh$
25.36
28.62
28.79
28.80
28.40
28.74
31.59
34.85
37.21
36.35
3.76
5.06%
4.97%
—
25.30
Div yield (avg)%
11.26
13.74
11.76
13.42
11.24
8.77
6.47
4.84
3.06
2.69
16.42
4.84
10.00
81
25.88
Payout ratio%
26.84
28.54
29.30
27.79
28.69
28.61
28.93
28.04
26.63
25.49
11.04
28.04
28.29
31
35.83
Shares (diluted)M
51.77
56.78
67.30
67.21
65.72
67.15
64.97
68.50
79.48
90.55
35.54
6.62%
5.74%
63
16.41
Buyback yield%
3.31
3.04
1.75
4.22
2.67
2.39
4.10
2.94
1.10
0.40
27.41
2.39
2.80
31
1.690
D/E ratiox
1.182
1.176
1.325
1.395
1.631
1.909
2.088
2.188
2.261
2.630
0.557
2.188
1.770
45
0.571
Enterprise value$B
2.015
2.005
2.035
2.119
2.242
2.314
1.963
2.070
2.125
2.010
2.059
(2.16%)
0.50%
92
2.354
LT debt$B
1.631
1.819
1.626
1.636
1.445
1.616
1.612
1.666
1.758
1.671
2.071
2.95%
(0.95%)
57
Revenue
$2.376B
0.46%
1.00×
Cost of revenue
$1.384B
0.67%
1.02×
Operating expenses
$595.4M
0.17%
0.97×
Goodwill & intangibles
15.91%
Spread over hurdle
(4.87%)