1.426
Revenue$B
1.614
1.679
1.697
1.765
1.843
1.880
1.930
1.993
2.005
2.069
1.579
2.34%
2.97%
92
17.00
Revenue growth%
9.92
12.58
15.30
13.48
15.49
16.36
15.27
17.26
18.21
17.11
15.52
17.11
15.39
13
5.65
Gross margin%
12.57
10.32
13.17
13.23
15.91
17.78
17.11
17.08
16.91
14.02
9.91
17.08
14.96
83
14.50
Operating margin%
16.19
17.44
19.41
19.31
20.77
23.56
26.34
25.80
24.69
23.94
3.31
24.69
22.17
92
10.41
Net margin%
2.11
3.58
1.95
3.99
4.86
6.10
8.59
8.60
6.70
5.18
21.28
6.70
5.02
84
34.08
P/E ratio (avg)x
10.42
10.39
10.64
10.96
11.24
11.31
10.29
11.18
9.653
10.56
15.48
10.56
10.60
56
25.14
EV/EBITx
40.77
42.84
48.79
57.29
65.80
73.26
79.02
79.15
84.84
87.12
11.21
79.15
69.53
79
24.24
FCF yield (avg)%
18.68
18.92
16.89
18.41
17.91
17.22
17.57
19.13
18.10
15.54
18.36
17.57
18.00
7
5.40
FCF margin%
22.83
20.66
23.38
25.84
25.09
27.30
26.12
27.66
29.86
30.46
6.87
27.66
25.98
68
1.693
FCF / Net incomex
1.119
1.143
1.117
1.062
1.164
1.207
1.100
1.198
1.235
1.182
1.054
1.198
1.153
35
26.12
ROIC%
27.61
29.77
31.16
32.53
32.23
29.27
29.68
27.00
25.42
25.49
24.52
27.00
29.48
6
8.12
Return on equity%
11.95
10.99
13.13
14.83
17.41
17.52
15.68
15.89
13.74
15.72
29.88
15.72
15.26
66
4.33
Return on assets%
1.87
0.40
3.32
4.14
2.93
1.46
2.17
0.67
0.40
0.40
19.03
0.67
1.67
48
3.50
EPS$
6.62
6.76
7.66
7.98
7.37
7.56
7.45
7.71
8.61
9.20
3.78
4.52%
4.60%
—
11.47
EPS growth%
19.52
21.41
19.31
18.76
21.08
23.35
22.63
22.59
20.91
20.95
8.64
22.59
21.02
55
1.72
Bookvalue per sh$
1.05
1.09
1.15
1.14
1.29
1.27
1.24
1.25
1.36
1.57
2.16
4.03%
5.24%
—
4.16
FCF per share$
4.22
4.79
5.57
6.22
6.51
7.23
7.67
9.05
8.95
9.77
4.75
8.46%
10.61%
—
2.44
Dividend per sh$
3.61
3.38
2.90
2.50
2.14
2.10
1.88
2.02
1.75
1.69
2.43
(4.62%)
(8.75%)
—
24.25
Div yield (avg)%
17.86
16.87
15.99
17.93
18.73
17.18
15.43
16.34
15.81
15.83
2.41
15.83
16.61
60
25.27
Payout ratio%
7.84
5.35
5.62
4.58
2.02
0.40
1.13
0.75
0.40
0.40
26.84
0.40
1.58
76
172.9
Shares (diluted)M
258.9
254.5
283.7
291.3
296.4
271.7
287.8
308.2
336.7
373.2
164.3
4.72%
4.97%
69
19.27
Buyback yield%
23.54
20.91
20.89
18.07
16.80
14.32
15.15
12.38
13.33
14.75
10.81
14.32
15.98
54
0.592
D/E ratiox
1.493
1.514
1.622
1.624
1.598
1.550
1.595
1.684
1.562
1.765
0.663
1.595
1.596
19
0.410
Enterprise value$B
0.368
0.334
0.367
0.378
0.338
0.311
0.306
0.291
0.303
0.294
1.239
(2.73%)
(1.98%)
84
1,870
LT debt$M
253.3
247.0
281.4
315.1
305.3
301.3
274.8
268.1
249.1
227.2
314.4
(5.74%)
(0.41%)
91
Revenue
$2.069B
2.97%
1.00×
Cost of revenue
$1.342B
3.08%
1.01×
Operating expenses
$479.0M
2.81%
0.98×
Property and equipment
18.29%
Goodwill & intangibles
17.25%
Spread over hurdle
(4.06%)