1.607
Revenue$B
1.960
2.077
2.117
2.170
2.256
2.309
2.364
2.438
2.573
2.634
1.750
3.15%
3.21%
23
2.75
Revenue growth%
12.93
13.30
15.14
15.18
17.36
19.70
20.06
17.21
19.91
20.14
19.39
19.91
17.29
49
4.15
Gross margin%
1.20
0.40
0.40
2.62
1.45
2.86
1.55
3.95
2.79
0.64
15.97
2.79
1.50
73
10.35
Operating margin%
10.09
9.88
9.81
7.59
8.42
6.21
4.13
4.40
2.68
3.93
9.55
4.13
6.90
41
21.39
Net margin%
23.34
23.10
25.41
25.50
25.87
27.00
26.73
27.04
28.34
28.57
20.39
27.04
26.30
76
36.84
P/E ratio (avg)x
11.20
10.45
10.32
10.36
9.809
10.85
11.25
10.66
10.19
10.70
16.96
10.70
10.55
16
13.44
EV/EBITx
24.45
23.02
22.54
23.37
24.91
22.12
21.03
19.89
22.40
24.05
19.40
22.12
22.78
78
23.88
FCF yield (avg)%
7.03
4.08
4.00
6.33
9.24
7.84
5.13
6.47
4.32
2.13
13.19
5.13
5.73
75
18.22
FCF margin%
7.37
7.21
10.02
9.16
9.82
10.73
13.02
13.25
15.62
17.65
17.97
13.25
10.38
10
0.528
FCF / Net incomex
1.485
1.461
1.455
1.518
1.406
1.508
1.399
1.369
1.493
1.492
0.632
1.492
1.473
25
16.26
ROIC%
14.28
16.57
17.19
18.85
17.29
15.98
13.91
12.18
11.68
14.11
6.68
13.91
15.13
22
25.48
Return on equity%
26.79
24.93
22.75
20.75
20.40
17.99
20.75
20.98
21.97
19.21
18.75
20.75
20.87
45
2.04
Return on assets%
25.11
27.75
26.46
27.07
26.35
26.75
24.65
24.64
25.71
28.40
10.04
25.71
26.40
52
11.01
EPS$
19.83
22.41
24.88
25.77
28.44
27.15
30.46
28.20
26.00
26.34
12.03
(1.52%)
2.46%
—
13.99
EPS growth%
11.31
13.80
13.83
14.12
14.95
13.49
15.79
17.56
16.78
18.41
5.07
16.78
14.54
88
11.03
Bookvalue per sh$
7.30
7.96
8.42
9.11
8.89
9.58
9.49
9.68
9.19
9.41
9.45
1.14%
2.50%
—
20.87
FCF per share$
19.86
20.73
19.79
20.74
18.79
16.94
14.70
15.36
13.68
13.98
9.58
(5.74%)
(3.07%)
—
13.18
Dividend per sh$
13.18
14.01
14.27
12.37
11.68
11.58
11.91
10.59
10.82
11.80
14.88
0.21%
(1.65%)
—
21.20
Div yield (avg)%
13.59
11.13
13.36
12.65
14.58
13.91
12.69
15.42
14.27
11.77
6.19
13.91
13.48
8
22.01
Payout ratio%
19.30
21.45
23.89
24.83
25.99
26.79
27.57
30.53
30.02
27.68
18.07
27.68
26.39
40
69.79
Shares (diluted)M
78.99
77.14
70.04
76.21
82.35
88.60
81.25
87.06
78.29
74.23
70.47
(2.05%)
(0.91%)
89
24.16
Buyback yield%
18.81
19.31
16.86
17.34
17.05
14.90
12.53
11.32
11.87
9.39
3.76
11.87
15.88
28
1.176
D/E ratiox
1.687
1.904
2.067
2.125
2.047
2.191
2.281
2.254
2.316
2.244
1.231
2.254
2.158
41
0.313
Enterprise value$B
3.665
3.623
3.654
4.298
4.188
4.582
4.875
5.641
5.942
5.842
1.687
6.89%
6.31%
6
1.658
LT debt$B
1.355
1.357
1.501
1.446
1.645
1.822
1.886
2.219
2.531
2.828
2.620
11.45%
7.88%
74
Revenue
$2.634B
3.21%
1.00×
Cost of revenue
$1.762B
3.22%
1.00×
Operating expenses
$372.8M
3.51%
1.03×
Goodwill & intangibles
18.99%