1.362
Revenue$B
0.980
1.071
1.163
1.251
1.322
1.445
1.566
1.724
1.830
1.999
1.477
8.62%
8.00%
69
20.72
Revenue growth%
27.32
29.37
30.31
32.14
29.16
30.14
31.59
29.23
28.37
25.73
14.35
29.23
29.30
94
9.15
Gross margin%
13.00
13.62
13.78
11.81
12.13
14.09
11.30
9.33
12.02
10.42
4.80
11.30
12.07
50
20.11
Operating margin%
14.40
17.04
19.95
21.99
22.47
21.29
19.14
18.51
16.68
18.49
24.66
18.51
18.83
60
14.94
Net margin%
24.43
23.78
23.46
25.27
24.89
25.99
25.19
27.48
26.39
26.33
15.39
26.33
25.23
94
20.05
P/E ratio (avg)x
27.39
25.13
25.84
25.29
24.19
24.10
21.46
19.27
18.27
18.45
30.21
19.27
24.15
13
17.47
EV/EBITx
15.72
17.85
17.69
20.70
21.39
24.55
27.81
30.15
29.62
31.84
6.810
29.62
22.97
49
6.26
FCF yield (avg)%
13.37
12.06
11.19
13.74
15.04
17.55
16.86
17.68
19.43
18.95
17.15
17.68
15.95
86
18.34
FCF margin%
16.59
15.51
14.65
14.15
14.33
14.90
12.90
13.92
16.68
17.06
24.62
14.90
14.78
83
1.039
FCF / Net incomex
0.611
0.565
0.531
0.490
0.427
0.365
0.333
0.318
0.317
0.294
1.498
0.318
0.396
43
19.38
ROIC%
3.07
0.74
1.15
0.64
0.40
0.40
0.40
1.76
1.46
2.90
12.72
1.46
0.94
29
29.65
Return on equity%
31.04
31.02
30.31
27.88
26.17
25.60
23.53
24.44
25.48
25.89
29.49
25.48
26.03
86
20.23
Return on assets%
24.34
21.78
21.48
23.33
20.98
21.96
22.72
24.32
26.84
25.08
5.70
24.32
23.03
64
21.50
EPS$
2.97
3.11
2.88
2.92
2.72
2.90
2.98
3.02
2.90
2.53
23.38
(1.47%)
(0.94%)
—
19.35
EPS growth%
19.86
19.75
21.36
19.72
17.65
16.64
17.86
16.61
18.52
18.33
4.47
17.86
18.42
38
16.47
Bookvalue per sh$
6.10
6.31
7.24
8.14
7.62
8.52
9.03
8.35
7.79
7.39
4.97
(0.61%)
2.16%
—
9.33
FCF per share$
14.00
14.19
13.83
12.13
11.81
10.94
11.99
11.45
12.52
12.14
14.05
0.55%
(1.47%)
—
10.06
Dividend per sh$
5.15
5.37
6.02
6.12
6.96
8.16
8.13
8.64
8.83
9.50
8.75
6.42%
6.72%
—
19.09
Div yield (avg)%
16.61
14.47
12.08
13.44
11.71
11.51
9.07
9.35
11.31
12.65
27.79
11.31
11.89
35
13.27
Payout ratio%
23.87
23.46
20.76
23.24
25.23
27.90
27.40
28.59
29.03
29.12
19.24
28.59
26.32
36
54.91
Shares (diluted)M
93.02
108.1
119.3
120.6
131.0
144.2
154.7
163.4
161.8
178.7
55.17
6.41%
6.67%
22
6.28
Buyback yield%
16.17
14.57
16.78
16.10
18.01
18.35
18.89
19.07
22.02
22.58
14.31
19.07
18.18
28
0.322
D/E ratiox
0.802
0.806
0.788
0.898
0.988
1.150
1.320
1.497
1.707
2.015
1.651
1.497
1.069
85
1,379
Enterprise value$M
656.5
652.2
712.5
786.6
772.1
765.0
826.2
847.3
863.2
978.5
418.2
4.85%
3.63%
44
1.095
LT debt$B
2.874
3.253
3.329
3.427
3.635
3.950
4.338
5.209
5.240
5.318
1.295
7.91%
6.20%
26
Revenue
$1.999B
8.00%
1.00×
Cost of revenue
$1.350B
7.92%
0.99×
Operating expenses
$324.5M
8.55%
1.05×
Spread over hurdle
(3.51%)