0.690
Revenue$B
1.225
1.307
1.356
1.431
1.533
1.610
1.693
1.775
1.904
2.005
0.734
5.52%
5.46%
16
9.59
Revenue growth%
4.30
4.66
3.70
3.03
3.31
0.40
0.40
0.40
1.38
0.69
3.45
0.40
2.20
26
26.85
Gross margin%
27.20
28.71
29.74
26.81
25.57
24.45
21.50
23.94
21.68
23.09
16.90
23.09
25.01
59
19.19
Operating margin%
13.24
15.75
14.76
13.66
14.01
15.36
18.29
20.80
21.24
20.85
12.85
20.80
15.55
93
6.65
Net margin%
31.54
34.36
34.76
34.88
32.99
33.63
33.75
32.64
29.65
31.58
11.05
32.64
33.31
66
26.57
P/E ratio (avg)x
26.87
26.72
25.21
25.22
23.02
19.75
20.26
19.21
18.03
19.36
12.54
19.36
21.64
85
14.41
EV/EBITx
38.77
38.14
42.19
49.21
52.82
61.73
64.68
64.21
66.69
70.53
35.31
64.68
57.28
86
18.94
FCF yield (avg)%
36.66
37.74
39.53
38.76
40.35
38.07
38.85
40.10
42.83
44.40
15.06
40.10
39.19
19
14.13
FCF margin%
32.04
29.95
29.62
26.98
29.26
30.03
31.98
30.27
27.92
25.79
29.42
30.03
29.79
42
0.312
FCF / Net incomex
1.940
2.099
2.404
2.430
2.302
2.617
2.488
2.496
2.724
2.919
0.378
2.617
2.459
29
26.72
ROIC%
5.12
6.04
6.35
8.92
10.10
7.47
8.52
5.88
4.80
2.34
18.99
5.88
6.19
88
2.47
Return on equity%
31.64
29.47
30.82
27.94
26.45
24.64
25.37
22.61
21.85
23.59
28.76
23.59
25.91
82
23.46
Return on assets%
6.60
4.07
2.80
3.69
4.77
5.12
7.73
6.91
7.59
8.22
15.58
7.59
5.86
15
1.16
EPS$
0.39
0.40
0.42
0.38
0.42
0.41
0.37
0.40
0.44
0.46
1.25
1.99%
1.17%
—
12.63
EPS growth%
26.07
24.92
27.07
24.72
24.21
22.83
24.84
27.30
28.08
27.95
24.66
27.30
25.50
90
1.21
Bookvalue per sh$
1.15
1.16
1.32
1.47
1.56
1.44
1.44
1.40
1.30
1.26
0.71
(4.21%)
1.35%
—
1.61
FCF per share$
0.70
0.70
0.73
0.70
0.77
0.84
0.96
1.03
1.18
1.16
0.57
8.40%
6.55%
—
1.20
Dividend per sh$
0.75
0.77
0.79
0.82
0.94
1.06
1.12
1.15
1.22
1.34
0.25
7.42%
6.91%
—
27.99
Div yield (avg)%
31.92
34.90
33.60
34.05
31.49
33.65
36.49
34.12
33.62
34.05
10.41
34.05
33.85
78
23.76
Payout ratio%
4.12
1.70
0.40
1.14
0.40
1.34
0.98
0.40
1.00
0.79
27.80
0.98
0.99
82
664.5
Shares (diluted)M
864.0
859.1
940.8
882.6
801.6
814.4
854.6
831.2
928.3
911.5
686.2
2.60%
0.04%
58
9.12
Buyback yield%
20.08
18.00
19.50
22.18
20.23
19.66
18.35
17.52
16.58
15.23
8.96
17.52
18.93
86
1.514
D/E ratiox
0.378
0.332
0.338
0.313
0.309
0.335
0.356
0.371
0.365
0.337
1.032
0.356
0.337
58
1,141
Enterprise value$M
593.8
613.5
677.9
714.9
651.8
701.5
659.0
664.5
658.7
607.2
688.0
(1.41%)
0.82%
76
0.605
LT debt$B
0.217
0.246
0.248
0.244
0.229
0.224
0.208
0.237
0.251
0.282
1.463
4.24%
2.52%
30
Revenue
$2.005B
5.46%
1.00×
Cost of revenue
$924.8M
5.42%
1.00×
Operating expenses
$429.9M
5.38%
0.99×
Goodwill & intangibles
18.27%
Property and equipment
17.59%