2.481
Revenue$B
2.871
2.948
3.088
3.139
3.313
3.389
3.591
3.756
3.827
3.944
2.654
3.55%
3.65%
78
29.00
Revenue growth%
15.94
18.72
19.67
20.70
21.93
24.49
24.83
27.36
28.25
29.24
14.13
27.36
23.21
31
22.02
Gross margin%
25.84
28.63
31.20
31.35
32.08
31.96
33.20
34.20
36.16
34.04
26.30
34.04
32.02
39
8.05
Operating margin%
4.41
2.86
5.12
2.67
1.45
4.38
3.31
2.66
0.40
0.58
19.76
2.66
2.77
64
26.69
Net margin%
28.70
30.07
31.13
30.45
30.90
31.11
30.38
33.00
35.30
35.75
3.36
33.00
31.01
5
30.12
P/E ratio (avg)x
26.14
27.37
23.56
20.20
21.49
19.57
17.67
16.34
14.03
15.26
6.871
16.34
19.88
24
15.84
EV/EBITx
25.72
26.48
28.88
30.50
34.12
33.25
37.59
37.29
35.88
41.90
29.62
37.29
33.68
42
16.85
FCF yield (avg)%
21.93
19.35
18.03
19.51
21.58
22.60
22.97
20.08
21.25
18.26
3.92
21.25
20.67
13
12.68
FCF margin%
0.40
0.40
0.40
1.67
3.28
2.58
0.99
0.66
0.40
0.40
22.58
0.66
0.53
53
0.455
FCF / Net incomex
0.260
0.294
0.316
0.345
0.362
0.388
0.445
0.497
0.551
0.608
0.263
0.497
0.375
59
5.73
ROIC%
21.42
20.17
19.26
18.71
18.40
17.06
16.57
15.40
13.45
14.37
28.00
15.40
17.73
29
28.11
Return on equity%
22.02
20.93
19.26
16.89
19.74
19.57
20.35
21.57
21.86
24.46
12.90
21.57
20.64
72
15.49
Return on assets%
32.03
29.29
29.12
28.88
27.35
29.54
30.76
32.45
31.74
29.59
19.77
30.76
29.56
43
7.77
EPS$
4.01
4.07
4.08
4.60
4.92
4.99
5.06
4.99
5.37
5.77
7.94
3.23%
3.61%
—
20.17
EPS growth%
0.40
1.12
2.96
3.30
1.63
1.59
2.90
2.59
4.86
7.79
17.99
2.90
2.74
63
2.16
Bookvalue per sh$
6.83
6.28
5.95
5.48
5.42
6.16
6.23
7.07
6.51
5.97
7.64
1.93%
(1.45%)
—
7.02
FCF per share$
4.50
4.65
4.49
4.32
4.42
3.98
4.20
4.14
4.07
4.41
6.28
(0.03%)
(0.32%)
—
3.60
Dividend per sh$
5.67
5.57
5.36
5.93
5.63
6.56
7.06
6.85
7.32
7.72
3.68
6.53%
3.48%
—
3.45
Div yield (avg)%
17.28
17.38
17.06
15.43
16.94
15.30
14.29
12.21
14.76
14.93
11.27
14.76
15.37
83
23.48
Payout ratio%
28.66
28.15
26.17
26.88
27.58
29.41
30.40
31.57
28.65
29.57
27.64
29.57
28.65
32
216.5
Shares (diluted)M
396.0
442.0
458.8
440.5
520.3
568.5
619.0
697.8
812.7
853.6
216.9
10.41%
9.85%
43
10.93
Buyback yield%
13.51
16.13
14.39
16.51
13.59
10.82
9.22
6.38
6.78
7.85
27.59
7.85
12.16
72
1.115
D/E ratiox
2.410
2.813
3.257
3.501
4.152
4.307
4.252
4.225
4.670
5.513
0.811
4.307
4.188
68
0.245
Enterprise value$B
1.423
1.299
1.403
1.298
1.152
1.111
1.002
1.114
1.113
1.060
0.358
(1.65%)
(2.62%)
55
0.511
LT debt$B
0.372
0.349
0.357
0.374
0.378
0.399
0.436
0.467
0.445
0.512
2.996
6.25%
4.48%
15
Revenue
$3.944B
3.65%
1.00×
Cost of revenue
$2.388B
3.54%
0.99×
Operating expenses
$936.4M
3.58%
0.99×
Goodwill & intangibles
17.48%
Spread over hurdle
(0.52%)