1.619
Revenue$B
2.398
2.494
2.628
2.832
3.016
3.221
3.406
3.615
3.920
4.169
1.767
6.69%
6.45%
30
26.69
Revenue growth%
26.58
29.48
28.04
30.68
33.32
32.64
32.49
35.14
35.29
32.91
23.22
32.91
32.56
38
21.12
Gross margin%
25.16
26.39
24.16
24.76
22.17
22.05
19.08
22.01
21.12
18.15
5.17
21.12
22.11
75
6.10
Operating margin%
6.36
6.84
4.21
2.78
1.16
1.48
0.55
0.40
0.40
1.01
25.53
0.55
1.32
14
9.01
Net margin%
0.40
1.04
3.05
5.62
4.26
3.45
1.17
4.04
5.53
5.36
25.83
4.04
3.75
19
35.67
P/E ratio (avg)x
41.69
45.36
49.72
55.91
58.44
61.94
66.79
75.64
75.79
79.77
36.12
75.64
60.19
26
23.90
EV/EBITx
28.80
29.23
29.38
30.37
32.61
32.11
31.06
33.77
37.87
39.42
21.07
33.77
31.59
58
16.80
FCF yield (avg)%
11.03
10.44
11.65
12.95
13.09
14.28
12.53
12.54
13.34
12.95
2.11
12.95
12.74
58
27.52
FCF margin%
17.61
15.37
14.96
17.32
19.07
19.22
19.86
18.83
20.20
18.46
19.04
19.22
18.64
63
0.719
FCF / Net incomex
2.042
2.164
2.229
2.159
2.301
2.363
2.764
3.182
3.030
2.993
1.286
2.993
2.332
33
27.83
ROIC%
17.73
17.34
19.67
21.92
20.29
19.07
18.57
16.68
15.26
18.17
18.74
18.17
18.37
52
7.98
Return on equity%
28.99
27.10
26.54
28.63
30.20
30.42
31.92
30.87
31.46
33.02
15.61
31.46
30.31
18
22.76
Return on assets%
29.11
30.93
32.17
31.19
29.96
29.21
29.15
31.04
30.02
32.34
3.23
30.02
30.48
67
10.99
EPS$
9.61
10.06
10.57
11.64
11.18
10.61
10.33
10.36
9.76
9.31
11.27
(3.59%)
0.34%
—
25.68
EPS growth%
19.74
16.76
18.83
19.48
20.46
22.23
21.83
23.91
26.08
28.38
21.53
23.91
21.14
74
2.86
Bookvalue per sh$
13.42
14.59
16.15
17.07
19.29
19.22
21.67
21.48
22.88
20.60
5.07
1.33%
3.64%
—
6.30
FCF per share$
11.48
11.54
12.17
11.43
10.02
11.05
11.96
12.93
13.03
13.13
12.19
5.57%
0.57%
—
10.15
Dividend per sh$
5.41
5.51
5.32
6.05
6.84
6.27
6.89
6.27
6.27
5.81
13.89
(3.23%)
0.86%
—
19.80
Div yield (avg)%
12.36
11.12
13.58
12.16
11.16
11.57
10.34
11.32
11.21
13.54
27.43
11.32
11.44
57
30.00
Payout ratio%
25.21
23.87
25.82
25.59
25.33
27.95
25.60
26.20
25.84
26.52
5.74
26.20
25.71
22
205.0
Shares (diluted)M
178.0
186.4
164.6
160.4
170.4
155.2
157.7
159.0
152.1
144.1
212.8
(3.30%)
(2.22%)
49
22.05
Buyback yield%
0.40
0.40
0.40
0.40
0.40
1.41
2.18
2.37
3.28
5.82
27.36
2.37
0.90
7
1.498
D/E ratiox
1.313
1.419
1.470
1.503
1.778
2.151
2.602
2.836
2.928
2.997
1.782
2.836
1.964
16
3.294
Enterprise value$B
2.863
3.123
3.555
3.727
4.062
4.571
4.594
4.740
4.617
5.333
3.131
5.60%
6.95%
26
0.769
LT debt$B
2.013
2.129
2.147
2.395
2.273
2.275
2.448
2.209
2.383
2.344
1.185
0.62%
0.26%
23
Revenue
$4.169B
6.45%
1.00×
Cost of revenue
$2.873B
6.40%
1.00×
Operating expenses
$887.3M
6.50%
1.01×
Goodwill & intangibles
16.72%
Property and equipment
14.50%
Spread over hurdle
17.86%