0.670
Revenue$B
1.234
1.312
1.413
1.477
1.560
1.609
1.719
1.848
1.952
2.057
0.717
5.68%
5.64%
5
14.19
Revenue growth%
11.18
11.01
11.86
14.55
14.61
17.02
17.06
18.11
16.97
19.81
26.25
17.06
15.79
21
23.99
Gross margin%
28.96
30.54
32.35
30.41
29.66
31.33
33.69
32.71
30.70
32.63
8.97
32.63
31.01
51
24.91
Operating margin%
12.47
14.25
12.00
14.69
12.81
11.08
11.76
13.94
12.56
12.54
19.50
12.54
12.55
50
21.95
Net margin%
11.81
10.36
11.93
9.33
12.10
14.82
13.09
14.48
13.37
10.87
13.70
13.37
12.01
39
34.21
P/E ratio (avg)x
48.48
57.38
65.97
76.30
76.19
87.09
86.92
95.64
102.3
118.1
22.45
95.64
81.61
72
30.78
EV/EBITx
32.57
37.81
40.17
41.31
46.68
45.02
44.10
47.86
54.62
56.85
35.43
47.86
44.56
33
18.24
FCF yield (avg)%
19.18
18.17
20.03
18.79
19.23
21.07
19.26
20.05
17.21
19.37
14.24
19.37
19.24
88
10.53
FCF margin%
5.04
5.83
5.81
8.16
10.74
11.82
8.98
10.94
8.19
6.94
11.61
8.98
8.18
61
0.611
FCF / Net incomex
0.744
0.730
0.685
0.732
0.810
0.772
0.706
0.658
0.645
0.604
0.349
0.658
0.718
12
14.90
ROIC%
17.54
17.69
18.04
15.40
15.92
14.79
17.77
15.94
17.22
15.19
24.71
15.94
16.58
81
16.49
Return on equity%
5.80
6.84
6.79
3.89
2.79
0.50
0.40
3.13
5.22
3.32
23.85
3.13
3.60
52
7.91
Return on assets%
5.86
7.86
6.31
5.44
3.81
5.55
8.26
6.10
7.53
5.66
22.95
6.10
5.98
49
3.33
EPS$
1.91
1.84
1.75
1.71
1.79
1.64
1.61
1.46
1.52
1.62
3.61
(1.98%)
(2.95%)
—
27.28
EPS growth%
22.05
23.43
25.36
28.34
28.08
26.41
25.79
24.97
24.63
24.27
16.04
24.97
25.16
78
2.94
Bookvalue per sh$
1.51
1.38
1.39
1.42
1.27
1.30
1.42
1.52
1.59
1.54
3.01
4.02%
(0.82%)
—
2.21
FCF per share$
2.00
2.09
2.14
1.96
1.68
1.67
1.79
1.83
1.92
1.78
3.44
1.10%
(0.84%)
—
4.37
Dividend per sh$
6.69
7.21
6.73
7.48
8.08
9.07
8.92
8.25
9.08
9.53
1.80
3.37%
3.37%
—
4.15
Div yield (avg)%
0.40
0.65
0.49
1.94
4.62
7.60
5.95
8.84
6.26
3.32
21.40
6.26
3.97
81
24.43
Payout ratio%
26.01
25.41
25.32
24.49
25.78
28.46
25.83
26.98
25.93
27.92
27.85
26.98
25.88
34
282.3
Shares (diluted)M
294.1
312.6
344.7
330.6
359.2
383.5
376.4
407.4
411.8
434.2
267.7
3.86%
3.82%
22
15.12
Buyback yield%
7.71
5.56
5.04
7.18
9.44
8.94
10.57
10.63
11.29
11.93
11.20
10.63
9.19
85
1.449
D/E ratiox
1.225
1.113
1.072
1.039
1.163
1.158
1.147
1.018
0.942
0.973
0.994
1.018
1.092
54
0.772
Enterprise value$B
2.507
2.771
3.109
3.117
3.082
2.987
3.459
4.004
3.953
3.801
1.467
4.28%
5.47%
12
75.81
LT debt$M
393.8
416.3
390.1
413.7
439.6
479.1
442.4
471.3
444.5
417.2
693.0
(1.04%)
(0.81%)
85
Revenue
$2.057B
5.64%
1.00×
Cost of revenue
$1.301B
6.01%
1.03×
Operating expenses
$279.8M
4.93%
0.93×
Property and equipment
20.76%
Goodwill & intangibles
16.12%