5.677
Revenue$B
20.60
20.80
21.26
21.34
21.77
21.65
22.19
22.56
22.13
21.69
5.906
(0.07%)
0.67%
83
2.58
Revenue growth%
7.90
10.39
12.50
10.33
9.09
8.09
5.33
3.07
4.70
3.07
13.81
4.70
7.99
28
6.77
Gross margin%
19.13
18.60
18.28
19.86
19.38
20.38
19.76
21.84
20.87
18.74
8.21
20.38
19.57
88
23.69
Operating margin%
22.53
23.33
20.42
18.31
16.87
17.09
16.84
16.79
16.92
16.91
19.73
16.91
17.00
62
16.72
Net margin%
22.74
21.76
20.09
19.61
21.64
21.71
22.92
25.25
27.29
24.85
2.68
24.85
22.25
33
34.28
P/E ratio (avg)x
16.03
17.85
20.13
21.60
20.24
19.85
22.28
21.60
22.34
20.47
6.155
21.60
20.36
41
26.30
EV/EBITx
5.798
5.970
6.282
6.555
7.023
7.533
7.288
6.692
5.977
5.741
28.78
6.692
6.419
60
13.52
FCF yield (avg)%
8.64
8.94
10.61
8.81
8.17
6.93
4.17
6.27
6.03
5.28
4.24
6.03
7.55
65
21.79
FCF margin%
4.37
4.28
3.05
3.10
4.44
1.85
0.40
1.68
1.59
1.04
23.21
1.59
2.45
94
1.741
FCF / Net incomex
0.609
0.687
0.638
0.692
0.703
0.804
0.804
0.779
0.870
0.798
1.318
0.804
0.741
36
24.78
ROIC%
15.18
18.00
15.84
14.12
16.62
14.86
17.69
17.46
15.63
16.81
6.84
16.81
16.23
83
25.87
Return on equity%
4.13
3.96
1.41
3.58
1.70
2.08
4.17
2.57
2.78
4.21
10.26
2.78
3.18
75
24.79
Return on assets%
19.30
20.64
20.87
19.60
17.50
15.82
17.68
15.30
12.92
11.50
10.54
15.30
17.59
62
15.16
EPS$
16.05
15.51
15.46
17.39
20.53
20.99
23.02
26.15
26.24
28.94
15.48
7.12%
6.56%
—
22.14
EPS growth%
21.88
23.41
22.38
23.70
22.46
21.34
23.89
25.20
23.64
23.81
26.99
23.81
23.53
5
40.52
Bookvalue per sh$
24.94
25.37
27.74
27.79
24.35
22.83
21.13
21.47
19.84
19.57
33.10
(4.28%)
(3.35%)
—
25.05
FCF per share$
15.29
14.93
14.31
14.60
13.19
14.73
15.52
17.40
19.54
19.42
10.88
8.04%
1.49%
—
5.81
Dividend per sh$
14.84
13.89
14.42
15.04
13.78
13.52
12.16
12.85
12.36
13.18
11.02
(0.88%)
(2.45%)
—
24.20
Div yield (avg)%
32.76
29.85
29.28
29.08
30.72
29.49
29.73
27.97
27.05
24.60
28.78
27.97
29.38
18
26.04
Payout ratio%
17.67
16.39
14.19
11.55
13.72
14.46
16.25
14.21
12.33
11.02
26.26
14.21
14.20
80
142.1
Shares (diluted)M
147.9
169.5
183.6
178.9
203.4
229.0
257.1
247.9
268.3
283.2
141.1
6.85%
6.85%
15
26.78
Buyback yield%
14.39
14.70
15.04
17.64
15.55
16.83
19.34
19.07
20.74
18.21
9.91
19.07
17.24
62
1.323
D/E ratiox
1.963
2.285
2.236
2.169
2.147
2.568
2.804
3.213
3.381
3.396
0.324
3.213
2.426
66
23.79
Enterprise value$B
24.29
24.24
24.69
27.63
25.88
30.25
35.05
36.30
35.58
39.12
23.95
8.62%
5.21%
28
14.11
LT debt$B
23.31
21.67
20.19
19.57
20.12
19.23
19.02
21.25
18.96
18.55
7.689
(1.61%)
(1.72%)
80
Revenue
$21.69B
0.67%
1.00×
Cost of revenue
$14.42B
0.53%
0.99×
Operating expenses
$2.336B
1.45%
1.08×
Goodwill & intangibles
19.39%
Property and equipment
17.72%