1.864
Revenue$B
4.622
4.688
4.680
4.643
4.700
4.788
4.923
5.002
5.188
5.350
1.949
2.62%
1.50%
54
21.76
Revenue growth%
20.64
18.76
20.86
19.62
17.90
18.21
18.57
17.52
16.36
14.20
28.69
17.52
18.39
37
26.20
Gross margin%
24.92
27.68
26.61
27.45
29.96
29.93
27.72
29.58
27.73
27.37
22.22
27.73
27.70
7
13.93
Operating margin%
13.21
15.39
13.92
12.35
11.18
12.71
12.24
9.84
9.68
7.61
17.45
9.84
12.30
11
23.30
Net margin%
10.60
11.57
13.17
14.24
12.11
14.39
12.52
11.58
8.58
9.58
17.64
11.58
11.84
74
9.838
P/E ratio (avg)x
18.57
18.35
18.30
19.11
19.18
18.57
17.54
16.78
15.75
15.00
31.89
16.78
18.33
70
32.42
EV/EBITx
31.15
29.42
32.06
29.98
29.93
25.97
27.42
27.90
28.10
24.98
11.34
27.42
28.76
85
23.51
FCF yield (avg)%
0.40
1.63
0.51
0.40
0.40
1.01
0.40
1.00
0.40
0.40
19.28
0.40
0.40
88
12.96
FCF margin%
1.83
4.35
5.63
3.20
3.71
3.20
1.87
0.40
2.88
3.39
27.45
2.88
3.20
13
0.797
FCF / Net incomex
0.476
0.484
0.514
0.465
0.503
0.480
0.492
0.526
0.471
0.491
1.277
0.491
0.487
23
21.81
ROIC%
4.12
4.66
4.15
4.50
4.67
2.85
3.44
5.52
4.62
2.71
28.44
3.44
4.32
43
23.52
Return on equity%
2.92
4.26
6.84
5.16
2.75
2.80
4.46
3.22
5.41
4.56
8.46
4.46
4.36
92
9.46
Return on assets%
10.55
9.96
10.98
8.25
7.57
7.30
8.86
7.34
4.73
7.32
19.45
7.32
7.91
43
23.01
EPS$
32.81
31.69
32.12
34.79
36.21
38.07
43.05
43.19
41.99
45.12
23.87
4.50%
3.88%
—
29.18
EPS growth%
6.06
3.67
3.02
0.87
3.87
3.83
5.23
4.16
6.62
4.65
18.10
4.65
4.02
79
30.72
Bookvalue per sh$
13.76
15.93
15.87
17.81
20.15
23.19
26.79
29.28
33.63
35.81
17.57
12.19%
12.03%
—
12.25
FCF per share$
17.95
17.79
18.06
16.78
15.98
17.73
17.14
19.04
21.10
19.40
26.50
3.95%
0.25%
—
27.10
Dividend per sh$
14.64
16.42
16.67
16.82
18.31
19.15
18.38
21.26
23.63
25.47
22.25
6.83%
5.23%
—
19.05
Div yield (avg)%
7.25
5.70
4.01
5.72
5.96
8.08
6.62
5.04
7.47
9.94
22.68
7.47
6.29
55
10.21
Payout ratio%
8.33
9.41
8.81
6.37
8.11
9.67
6.87
8.91
10.85
8.58
3.49
8.91
8.70
56
140.0
Shares (diluted)M
127.4
115.0
112.1
120.7
123.7
126.8
113.1
105.8
98.06
99.23
142.6
(4.32%)
(3.51%)
26
20.51
Buyback yield%
2.13
3.65
1.04
1.13
0.40
0.40
0.40
0.40
0.40
2.10
26.24
0.40
0.72
18
1.104
D/E ratiox
0.516
0.473
0.450
0.447
0.427
0.454
0.457
0.446
0.462
0.427
1.184
0.454
0.452
91
6.274
Enterprise value$B
6.013
6.648
8.014
9.130
8.901
10.76
11.16
13.37
13.61
14.44
6.806
10.17%
10.09%
74
3.977
LT debt$B
6.051
6.991
7.378
8.591
7.993
7.452
8.144
8.846
10.21
11.85
3.309
8.19%
7.83%
61
Revenue
$5.350B
1.50%
1.00×
Cost of revenue
$3.530B
1.38%
0.99×
Operating expenses
$986.9M
2.18%
1.07×
Spread over hurdle
(5.07%)