1.836
Revenue$B
0.680
0.741
0.815
0.893
0.966
1.064
1.167
1.282
1.396
1.500
1.896
9.20%
9.02%
44
10.85
Revenue growth%
7.99
6.78
7.36
4.52
6.56
4.50
7.14
8.02
10.26
9.73
18.86
8.02
7.25
26
17.53
Gross margin%
19.70
17.55
17.24
15.17
17.09
20.07
19.55
20.85
21.54
20.24
4.47
20.24
19.62
62
16.82
Operating margin%
22.31
24.73
26.95
27.56
30.44
29.29
27.93
30.92
33.51
34.07
27.64
30.92
28.61
43
5.84
Net margin%
28.25
27.85
29.73
28.12
26.10
25.31
25.41
27.71
29.46
27.96
21.55
27.71
27.90
57
36.03
P/E ratio (avg)x
16.29
17.10
17.19
19.16
20.61
21.43
20.92
23.26
22.62
21.94
10.28
21.94
20.77
17
24.18
EV/EBITx
21.78
23.76
20.69
19.36
20.53
19.72
20.33
18.70
17.36
18.67
22.68
18.70
20.03
25
23.08
FCF yield (avg)%
0.40
0.40
0.82
2.38
0.58
0.40
0.40
0.40
0.40
1.91
19.78
0.40
0.40
58
20.24
FCF margin%
13.08
11.58
10.39
10.10
11.21
10.13
10.51
11.16
13.34
16.28
9.54
11.16
11.18
18
0.646
FCF / Net incomex
0.946
0.915
0.937
1.019
1.168
1.134
1.195
1.232
1.176
1.348
0.278
1.195
1.151
40
15.45
ROIC%
21.14
22.12
22.53
22.80
25.46
25.09
26.59
27.75
30.04
29.13
19.36
27.75
25.28
32
6.66
Return on equity%
16.51
16.42
13.58
15.42
12.68
14.48
12.37
11.61
12.30
14.28
15.51
12.37
13.93
45
23.33
Return on assets%
2.73
1.26
0.40
1.46
0.40
1.73
1.39
1.75
0.40
0.95
2.26
1.39
1.33
73
5.17
EPS$
4.51
4.84
5.12
4.61
4.07
3.61
3.27
2.87
2.88
2.76
5.57
(7.47%)
(4.46%)
—
2.45
EPS growth%
22.13
21.88
19.39
19.04
19.33
20.52
22.54
24.51
22.44
21.02
25.83
22.44
21.45
36
1.78
Bookvalue per sh$
4.77
4.81
5.29
5.79
6.39
7.67
8.59
8.88
8.97
9.15
2.46
7.43%
7.67%
—
3.85
FCF per share$
2.18
2.32
2.23
2.45
2.45
2.73
3.08
2.87
3.00
3.10
2.22
4.80%
4.06%
—
1.27
Dividend per sh$
3.06
3.05
2.84
2.47
2.27
2.09
2.14
1.87
1.68
1.64
4.70
(6.31%)
(7.06%)
—
14.43
Div yield (avg)%
4.33
2.40
0.40
3.07
3.02
5.29
7.74
7.80
7.68
9.09
23.79
7.74
4.81
86
18.39
Payout ratio%
8.92
9.83
9.86
9.79
11.63
11.27
11.43
9.93
8.48
11.09
16.13
11.09
9.89
76
242.5
Shares (diluted)M
188.9
180.6
196.6
196.6
206.0
181.3
156.0
163.2
169.1
161.1
240.8
(4.80%)
(2.66%)
25
9.46
Buyback yield%
4.37
4.69
5.39
3.36
4.38
4.67
2.96
2.13
3.32
1.09
15.69
2.96
3.87
38
1.782
D/E ratiox
0.903
0.877
0.958
0.951
0.965
0.927
0.972
0.968
1.011
1.149
0.698
0.972
0.962
51
1.043
Enterprise value$B
1.381
1.505
1.704
1.590
1.646
1.869
1.909
1.919
1.951
1.966
1.196
3.62%
2.86%
45
1.489
LT debt$B
1.692
1.698
1.625
1.531
1.402
1.517
1.501
1.392
1.380
1.525
1.434
1.69%
(0.80%)
37
Revenue
$1.500B
9.02%
1.00×
Cost of revenue
$1.043B
9.28%
1.02×
Operating expenses
$191.0M
7.94%
0.91×
Property and equipment
19.07%
Goodwill & intangibles
18.84%
Spread over hurdle
(6.49%)