1.752
Revenue$B
1.623
1.719
1.767
1.816
1.858
1.955
2.051
2.108
2.222
2.255
1.840
3.95%
3.64%
58
12.55
Revenue growth%
10.46
8.90
6.71
4.17
2.12
0.40
0.40
0.40
0.40
1.13
8.40
0.40
1.62
43
3.85
Gross margin%
12.18
9.58
8.52
8.94
9.19
10.25
7.29
10.00
9.17
7.72
23.76
9.17
9.18
87
6.06
Operating margin%
5.62
3.46
2.88
1.85
1.15
2.93
1.42
0.40
2.94
4.72
29.66
2.93
2.91
11
5.37
Net margin%
7.79
8.87
9.27
7.55
7.71
9.29
10.77
13.53
15.17
13.43
6.78
13.43
9.28
21
8.161
P/E ratio (avg)x
34.45
30.72
31.28
33.92
31.78
29.02
28.58
29.65
29.25
30.66
26.49
29.25
30.69
83
11.00
EV/EBITx
34.21
35.70
37.07
36.01
39.38
41.18
44.49
50.80
49.11
48.28
19.36
48.28
40.28
5
29.49
FCF yield (avg)%
20.95
18.60
18.36
18.90
19.18
21.64
24.47
21.49
23.32
22.46
5.15
22.46
21.22
44
24.70
FCF margin%
19.44
17.04
16.08
16.78
15.33
17.35
15.76
13.07
12.47
14.14
16.75
14.14
15.92
58
0.912
FCF / Net incomex
1.206
1.445
1.464
1.549
1.740
1.841
2.172
2.193
2.569
2.924
0.722
2.193
1.790
58
18.43
ROIC%
0.40
2.23
3.31
0.84
2.94
4.91
7.87
9.01
6.56
6.46
17.07
6.56
4.11
73
20.76
Return on equity%
29.03
28.11
30.93
31.33
34.15
33.79
32.34
31.44
31.62
29.80
14.94
31.62
31.38
34
2.06
Return on assets%
8.31
6.49
7.31
4.85
4.15
5.72
3.63
2.49
3.79
4.46
25.22
3.79
4.65
89
1.04
EPS$
3.45
3.73
3.61
3.84
3.60
3.96
3.97
3.78
4.31
4.24
1.07
3.33%
1.48%
—
21.08
EPS growth%
7.93
6.16
4.34
4.03
5.06
4.02
2.73
5.56
5.36
3.74
15.20
4.02
4.70
89
1.11
Bookvalue per sh$
2.31
2.36
2.10
2.25
2.38
2.18
2.25
2.22
2.44
2.71
3.04
2.60%
2.15%
—
3.68
FCF per share$
2.08
1.86
1.79
1.64
1.42
1.53
1.37
1.21
1.24
1.26
2.13
(2.27%)
(6.38%)
—
2.09
Dividend per sh$
3.07
3.06
3.09
3.17
3.24
3.24
3.50
3.80
3.79
4.20
2.40
5.31%
3.54%
—
18.55
Div yield (avg)%
11.89
10.36
11.99
12.31
11.60
10.80
9.45
10.43
12.55
11.25
6.90
10.80
11.43
39
21.72
Payout ratio%
26.27
27.03
24.81
23.48
25.74
27.31
24.97
27.33
24.41
21.94
12.93
24.97
25.35
12
214.6
Shares (diluted)M
166.9
150.7
137.1
141.5
149.2
138.5
132.2
136.6
130.5
116.1
215.8
(4.89%)
(4.05%)
63
11.27
Buyback yield%
28.00
28.34
27.00
24.55
22.17
19.83
22.21
20.04
21.92
22.51
12.12
21.92
22.36
56
0.370
D/E ratiox
1.528
1.624
1.764
2.047
2.020
2.175
2.405
2.518
2.942
3.237
1.264
2.518
2.111
76
1.526
Enterprise value$B
0.575
0.658
0.765
0.786
0.814
0.918
1.084
1.157
1.142
1.308
0.716
9.95%
8.79%
47
1.715
LT debt$B
1.183
1.363
1.527
1.538
1.749
2.007
2.289
2.336
2.550
2.666
1.888
8.79%
8.23%
62
Revenue
$2.255B
3.64%
1.00×
Cost of revenue
$1.579B
3.64%
1.00×
Operating expenses
$428.2M
3.95%
1.03×
Spread over hurdle
21.15%