0.378
Revenue$B
1.063
1.148
1.240
1.367
1.456
1.582
1.746
1.936
2.096
2.249
0.398
9.08%
8.86%
14
29.17
Revenue growth%
17.32
14.63
16.90
14.27
16.28
17.04
14.49
12.97
13.22
13.76
28.17
13.76
14.56
15
23.13
Gross margin%
23.85
24.20
24.57
26.99
28.73
27.39
26.77
29.44
27.19
25.22
28.65
27.19
26.88
83
9.63
Operating margin%
18.64
19.32
20.81
23.47
20.95
23.20
26.12
25.52
27.39
25.62
19.46
25.62
23.33
58
15.74
Net margin%
31.62
28.91
26.22
28.03
30.39
28.04
27.83
26.35
24.82
22.45
5.54
26.35
27.93
78
23.90
P/E ratio (avg)x
30.92
32.75
35.58
31.65
30.41
33.76
30.63
29.73
29.03
30.73
18.29
30.63
30.83
52
10.99
EV/EBITx
33.39
35.83
39.41
45.53
44.54
49.80
60.40
69.43
75.13
89.55
24.20
69.43
47.66
61
20.81
FCF yield (avg)%
10.17
12.96
13.81
15.52
17.70
19.03
17.55
18.64
20.47
18.38
26.78
18.64
17.62
94
25.04
FCF margin%
8.63
11.10
9.37
6.84
8.60
9.04
10.03
9.40
8.53
7.85
18.51
9.04
8.83
15
0.321
FCF / Net incomex
2.168
2.379
2.340
2.327
2.524
2.340
2.128
2.139
2.001
1.988
1.534
2.128
2.247
69
2.92
ROIC%
15.83
18.32
17.83
16.80
16.53
15.67
15.17
13.48
12.34
11.44
29.06
13.48
15.75
21
18.50
Return on equity%
24.42
24.19
21.47
23.96
24.37
25.43
24.57
25.41
28.04
27.60
17.13
25.43
24.49
66
13.69
Return on assets%
29.18
28.66
28.61
30.55
30.42
28.92
31.45
31.77
30.05
28.98
17.30
30.05
29.62
94
42.77
EPS$
16.16
16.41
16.17
15.90
16.37
14.69
15.30
15.77
15.70
16.38
43.67
—
0.09%
—
28.15
EPS growth%
21.83
20.55
21.48
18.49
19.62
22.30
22.93
20.18
20.18
18.46
16.82
20.18
20.36
88
36.29
Bookvalue per sh$
29.84
28.00
27.37
29.22
27.18
26.92
28.91
25.96
27.33
28.78
28.13
1.15%
0.23%
—
29.30
FCF per share$
12.87
13.06
12.35
12.22
12.52
14.65
15.83
18.47
20.69
21.54
36.46
11.47%
6.03%
—
23.65
Dividend per sh$
53.94
55.61
62.21
63.25
62.30
62.17
65.13
64.81
60.66
58.83
22.91
(1.14%)
1.11%
—
4.12
Div yield (avg)%
5.70
7.90
7.82
5.19
6.89
4.58
4.39
2.57
0.83
0.94
7.76
2.57
4.88
45
26.37
Payout ratio%
10.64
10.98
11.57
14.04
11.59
10.48
11.90
14.71
15.89
13.13
4.02
13.13
11.74
7
27.57
Shares (diluted)M
31.71
33.36
37.14
37.93
37.12
42.21
39.95
44.44
49.57
56.44
26.75
8.74%
5.36%
42
25.04
Buyback yield%
9.65
10.07
9.63
6.93
6.23
6.01
5.44
8.08
8.61
9.18
3.93
8.08
8.34
30
1.178
D/E ratiox
0.982
0.910
0.965
0.940
0.873
0.798
0.762
0.832
0.764
0.805
0.601
0.798
0.853
32
1.941
Enterprise value$B
2.359
2.369
2.787
2.920
2.964
3.398
3.941
4.321
5.239
5.177
1.456
11.80%
9.35%
36
0.490
LT debt$B
1.369
1.353
1.513
1.373
1.543
1.653
1.668
1.740
1.805
2.006
1.972
5.39%
3.45%
23
Revenue
$2.249B
8.86%
1.00×
Cost of revenue
$1.272B
8.75%
0.99×
Operating expenses
$284.0M
9.07%
1.02×
Goodwill & intangibles
17.50%
Property and equipment
16.06%
Spread over hurdle
(1.01%)