2.728
Revenue$B
1.664
1.733
1.770
1.849
1.903
1.966
2.027
2.024
2.059
2.091
2.996
1.89%
2.31%
34
6.07
Revenue growth%
2.58
1.36
0.40
0.97
1.35
0.40
3.39
3.49
2.26
0.40
9.35
2.26
1.35
43
9.58
Gross margin%
6.04
4.75
2.95
1.25
0.75
2.16
1.48
2.36
3.51
4.36
29.37
2.36
2.66
51
23.36
Operating margin%
9.66
9.72
11.13
9.49
6.71
5.96
7.08
5.25
3.23
2.73
7.48
5.25
6.89
63
28.45
Net margin%
6.98
7.09
4.40
6.19
6.13
6.82
7.22
7.06
9.35
7.25
2.84
7.22
7.02
82
36.44
P/E ratio (avg)x
47.41
55.23
65.46
68.74
73.19
82.08
92.06
95.54
101.8
116.8
10.07
95.54
77.64
49
22.81
EV/EBITx
27.50
29.83
36.06
38.11
45.45
50.34
57.93
67.18
74.42
74.83
29.80
67.18
47.90
34
25.34
FCF yield (avg)%
33.47
32.86
33.45
33.06
31.66
32.21
29.48
31.29
32.05
32.16
15.05
32.05
32.18
59
19.99
FCF margin%
30.50
32.72
30.52
30.67
33.10
34.53
31.80
31.29
33.98
36.19
27.02
33.98
32.26
94
1.206
FCF / Net incomex
0.551
0.553
0.520
0.443
0.479
0.427
0.462
0.438
0.393
0.345
0.481
0.427
0.452
88
8.78
ROIC%
6.16
5.20
4.52
3.65
5.89
3.78
4.72
5.52
5.49
6.54
29.02
5.49
5.34
14
6.42
Return on equity%
0.40
0.47
0.40
1.57
1.73
0.51
0.42
1.89
3.74
4.08
18.99
1.89
1.04
31
12.25
Return on assets%
19.17
19.39
20.75
20.70
20.66
21.13
19.11
20.58
22.02
23.69
21.77
21.13
20.68
86
1.39
EPS$
4.37
4.40
4.70
4.35
4.09
4.16
3.87
3.71
4.26
4.19
1.46
0.49%
(0.64%)
—
11.10
EPS growth%
8.05
9.17
9.18
8.52
11.04
9.76
9.23
6.64
5.98
5.61
16.54
6.64
8.84
34
1.71
Bookvalue per sh$
3.39
3.21
3.48
3.26
3.63
3.92
3.91
3.73
3.86
4.10
3.15
2.46%
1.95%
—
2.88
FCF per share$
3.32
3.43
3.64
3.34
3.15
2.76
2.69
2.60
2.60
2.38
4.28
(5.44%)
(4.60%)
—
4.96
Dividend per sh$
2.91
2.92
3.22
3.28
3.33
3.50
3.37
3.22
3.14
3.24
4.84
(0.57%)
2.16%
—
29.84
Div yield (avg)%
19.57
21.79
18.84
20.17
17.58
17.91
19.91
18.74
18.87
21.69
9.83
18.87
19.22
52
13.55
Payout ratio%
14.88
17.69
19.24
17.72
15.85
17.91
18.54
18.16
20.84
19.63
20.52
18.54
18.04
39
201.6
Shares (diluted)M
261.6
284.0
305.5
298.3
332.2
368.2
429.8
493.1
473.5
526.7
195.6
9.66%
6.80%
6
21.71
Buyback yield%
32.09
30.19
31.03
28.05
28.56
26.25
24.12
21.58
18.94
18.75
24.73
21.58
27.15
31
0.332
D/E ratiox
0.375
0.408
0.458
0.433
0.432
0.397
0.433
0.449
0.464
0.446
0.103
0.446
0.433
10
2.256
Enterprise value$B
2.341
2.422
2.288
2.119
2.042
1.876
1.862
2.041
1.959
2.146
2.400
1.01%
0.24%
77
2.044
LT debt$B
1.189
1.252
1.321
1.306
1.118
1.104
0.956
0.954
1.019
0.956
2.259
(3.07%)
(1.98%)
51
Revenue
$2.091B
2.31%
1.00×
Cost of revenue
$1.273B
2.81%
1.05×
Operating expenses
$266.7M
1.35%
0.91×
Goodwill & intangibles
15.18%
Spread over hurdle
28.23%