2.958
Revenue$B
2.927
2.909
2.940
3.003
3.003
2.978
3.062
3.136
3.196
3.264
3.231
1.68%
1.35%
38
25.55
Revenue growth%
11.40
14.16
14.85
15.51
17.99
16.96
17.42
20.24
18.03
20.29
3.33
18.03
17.19
39
5.84
Gross margin%
20.08
20.77
18.40
16.90
17.40
16.08
13.91
15.91
15.08
16.78
22.14
15.91
16.84
88
8.56
Operating margin%
7.06
6.45
4.62
5.65
4.62
6.13
3.33
4.91
7.86
7.90
12.59
6.13
5.89
61
12.46
Net margin%
12.60
14.54
14.98
14.02
12.05
13.14
10.85
7.86
6.61
6.12
12.45
7.86
12.32
88
15.49
P/E ratio (avg)x
19.45
17.97
19.06
20.33
21.42
21.33
20.66
20.80
19.36
21.39
34.08
20.80
20.49
80
11.76
EV/EBITx
26.20
25.49
29.19
32.62
33.30
32.35
33.45
35.45
35.66
40.86
7.288
35.45
32.96
67
23.05
FCF yield (avg)%
10.19
8.74
8.73
7.95
9.09
6.13
4.89
4.45
6.40
9.28
6.24
6.13
8.34
15
25.91
FCF margin%
2.27
3.57
2.78
5.20
7.69
8.89
8.18
5.78
8.60
11.42
23.79
8.60
6.73
12
0.157
FCF / Net incomex
0.706
0.851
0.937
1.013
1.176
1.369
1.656
1.871
1.951
1.976
1.294
1.871
1.272
55
5.85
ROIC%
21.09
20.27
17.33
18.35
19.24
17.10
18.42
20.82
18.29
16.08
9.67
18.29
18.38
9
24.70
Return on equity%
27.35
24.69
24.35
22.06
19.69
17.94
16.57
14.69
14.59
16.87
3.54
16.57
18.82
24
22.29
Return on assets%
25.85
27.54
25.28
25.26
27.65
27.12
27.14
28.49
29.31
28.52
18.64
28.49
27.34
95
6.72
EPS$
7.44
7.57
7.64
7.84
9.10
10.28
10.55
10.75
12.32
14.54
7.20
9.83%
8.11%
—
8.40
EPS growth%
29.95
31.87
31.03
28.83
27.68
24.80
24.99
25.79
23.75
21.45
26.78
24.80
26.74
49
4.15
Bookvalue per sh$
5.93
6.47
7.34
8.55
8.30
8.02
9.58
10.49
11.27
12.83
3.14
9.09%
9.96%
—
1.90
FCF per share$
4.99
4.83
4.88
4.82
4.28
4.56
4.81
4.71
4.78
4.40
6.74
0.54%
(1.55%)
—
7.03
Dividend per sh$
1.53
1.54
1.37
1.37
1.22
1.34
1.49
1.50
1.61
1.68
6.54
6.52%
0.09%
—
6.09
Div yield (avg)%
8.07
5.59
8.04
5.45
3.83
5.36
5.42
6.37
6.58
7.38
14.46
6.37
5.98
93
15.39
Payout ratio%
22.11
23.57
23.87
25.17
25.51
24.83
26.24
25.67
26.38
26.52
26.20
26.24
25.34
76
104.8
Shares (diluted)M
106.4
103.4
114.7
116.2
121.0
114.7
124.2
124.1
138.7
148.9
103.8
4.23%
3.83%
93
24.86
Buyback yield%
9.97
11.36
14.00
13.30
12.66
11.82
12.00
12.90
12.28
12.00
3.97
12.00
12.14
23
0.220
D/E ratiox
1.842
2.075
2.003
1.943
1.876
2.082
2.374
2.339
2.532
2.943
0.358
2.374
2.079
91
1.546
Enterprise value$B
0.820
0.753
0.688
0.718
0.713
0.750
0.657
0.650
0.675
0.724
1.219
0.29%
(1.77%)
65
3.834
LT debt$B
2.046
2.211
2.413
2.333
2.087
2.232
2.379
2.426
2.196
2.290
0.186
1.87%
1.16%
54
Revenue
$3.264B
1.35%
1.00×
Cost of revenue
$1.655B
1.67%
1.03×
Operating expenses
$835.5M
1.31%
1.00×
Property and equipment
15.60%