0.511
Revenue$B
1.013
1.082
1.151
1.264
1.358
1.455
1.566
1.666
1.760
0.550
0.583
6.84%
7.35%
94
2.21
Revenue growth%
5.54
6.75
6.93
5.56
3.50
1.17
2.08
2.83
0.40
8.06
3.41
2.08
4.05
24
23.94
Gross margin%
7.88
7.81
9.10
8.11
8.53
9.47
10.84
11.77
12.08
23.96
14.74
10.84
8.81
88
13.29
Operating margin%
4.92
5.80
6.23
6.87
3.87
1.08
2.27
1.96
0.40
9.04
15.76
1.96
4.40
57
10.95
Net margin%
25.56
26.08
24.48
25.50
26.28
26.91
26.60
29.02
26.55
21.73
13.87
26.60
26.41
58
20.50
P/E ratio (avg)x
10.99
10.58
11.08
11.81
12.41
12.59
13.05
12.16
12.41
35.44
10.76
12.41
11.98
71
24.92
EV/EBITx
11.27
12.31
12.58
12.69
11.89
13.52
13.78
13.88
14.80
33.31
33.76
13.78
12.64
85
9.67
FCF yield (avg)%
11.41
8.89
10.64
12.44
15.01
15.95
17.87
15.63
17.48
13.15
20.02
15.95
13.99
69
20.15
FCF margin%
11.71
13.13
15.99
17.56
16.65
18.43
18.00
15.28
15.50
17.75
10.00
16.65
15.75
73
0.644
FCF / Net incomex
0.216
0.210
0.228
0.207
0.234
0.233
0.249
0.249
0.272
0.587
1.451
0.249
0.233
17
22.34
ROIC%
5.98
3.87
2.91
0.73
0.40
1.11
1.54
2.29
0.69
6.20
14.04
1.11
1.91
94
16.97
Return on equity%
26.59
29.41
30.88
31.18
30.46
29.22
31.74
34.66
36.12
8.06
3.56
31.74
30.67
94
15.39
Return on assets%
4.47
4.90
7.77
8.53
6.63
9.49
12.25
12.85
12.00
9.57
15.70
12.00
8.15
90
4.07
EPS$
3.98
4.17
3.86
3.85
3.55
3.17
2.80
3.07
2.98
4.40
4.52
(4.95%)
(2.96%)
—
5.86
EPS growth%
22.98
20.07
21.54
21.65
24.33
24.24
25.19
25.74
26.40
12.89
5.42
25.19
23.61
85
1.45
Bookvalue per sh$
2.45
2.86
2.92
3.08
3.62
4.13
3.94
4.56
4.35
1.51
3.29
7.18%
6.47%
—
1.36
FCF per share$
1.66
1.48
1.39
1.42
1.39
1.37
1.31
1.39
1.36
2.60
1.47
(0.89%)
(1.25%)
—
4.10
Dividend per sh$
1.65
1.58
1.54
1.73
1.64
1.82
1.72
1.82
1.74
4.62
3.67
0.12%
1.61%
—
3.27
Div yield (avg)%
4.81
2.87
3.05
4.77
5.34
4.05
4.00
4.50
6.85
26.24
22.77
4.50
4.63
19
5.47
Payout ratio%
0.69
3.57
1.04
0.40
2.67
5.57
3.11
3.59
2.21
20.58
19.75
3.11
2.44
31
216.3
Shares (diluted)M
208.1
179.8
187.1
171.0
168.1
147.5
153.7
147.8
127.3
208.9
219.6
(5.73%)
(5.07%)
57
3.50
Buyback yield%
24.86
24.27
27.11
24.86
27.13
27.05
25.09
23.90
25.86
25.66
9.09
25.86
25.47
42
0.689
D/E ratiox
0.496
0.521
0.494
0.520
0.502
0.532
0.542
0.603
0.578
1.577
0.614
0.542
0.520
28
1,160
Enterprise value$M
532.0
565.5
630.4
589.4
543.8
529.9
497.3
555.1
612.1
145.8
469.6
0.76%
3.01%
95
0.833
LT debt$B
2.305
2.563
2.873
3.195
3.375
3.676
4.214
4.282
4.136
1.006
1.182
5.30%
7.96%
23
Revenue
$1.760B
7.35%
1.00×
Cost of revenue
$1.052B
7.34%
1.00×
Operating expenses
$315.5M
7.82%
1.04×
Goodwill & intangibles
18.84%
Spread over hurdle
31.04%