1.725
Revenue$B
1.743
1.846
1.939
2.062
2.104
2.195
2.266
2.348
2.480
2.595
1.916
4.28%
4.56%
48
25.81
Revenue growth%
30.14
29.15
28.05
29.48
29.93
31.52
30.17
30.46
27.89
27.21
27.00
30.17
29.70
73
28.47
Gross margin%
14.16
16.80
17.50
16.23
14.87
15.07
15.28
13.67
12.04
10.78
8.90
13.67
14.97
55
23.53
Operating margin%
23.90
24.75
26.16
28.08
27.90
30.08
27.11
24.94
26.70
27.34
11.94
27.11
26.91
77
5.89
Net margin%
16.49
14.80
14.56
16.03
13.17
11.94
10.45
8.93
8.26
8.58
10.63
8.93
12.56
78
9.700
P/E ratio (avg)x
30.36
30.82
30.21
30.75
28.14
28.31
29.54
29.08
26.85
28.83
27.98
28.83
29.31
76
27.01
EV/EBITx
19.86
18.86
19.94
19.67
17.35
16.23
15.35
14.74
13.83
12.69
24.46
14.74
16.79
70
10.08
FCF yield (avg)%
6.59
6.31
8.07
11.06
11.93
10.57
11.51
9.74
7.72
4.78
15.97
9.74
8.90
67
3.82
FCF margin%
18.89
17.50
15.24
15.79
16.90
14.66
11.78
13.62
14.73
14.62
15.33
14.62
14.99
27
1.136
FCF / Net incomex
1.549
1.526
1.717
1.774
1.811
1.640
1.464
1.427
1.421
1.410
0.108
1.427
1.538
66
29.24
ROIC%
12.27
11.25
13.99
12.37
10.67
11.49
9.46
10.91
12.99
13.59
17.37
11.49
11.88
68
26.79
Return on equity%
21.06
20.15
23.04
24.22
22.43
24.11
26.87
25.09
26.71
29.02
13.12
26.71
24.16
14
5.30
Return on assets%
21.98
23.70
25.43
22.60
23.18
20.36
20.06
19.91
20.59
21.47
25.88
20.36
21.73
19
15.77
EPS$
22.77
21.42
20.67
21.63
19.82
18.91
17.34
19.15
18.74
17.10
17.28
(2.91%)
(1.82%)
—
10.81
EPS growth%
7.64
6.33
3.88
5.30
5.64
3.24
2.28
0.40
0.40
0.40
15.48
0.40
3.56
40
11.53
Bookvalue per sh$
10.26
10.62
12.38
12.21
11.82
12.21
14.16
16.65
19.78
23.37
9.19
14.61%
9.93%
—
7.00
FCF per share$
21.83
24.79
24.68
25.72
25.57
26.49
24.82
23.31
25.85
24.67
16.22
(0.71%)
1.58%
—
12.49
Dividend per sh$
33.56
40.14
47.93
57.89
61.15
65.64
67.24
81.34
90.70
97.91
18.20
9.87%
13.46%
—
26.96
Div yield (avg)%
3.61
2.81
1.66
1.88
2.23
0.40
2.11
4.63
5.45
3.41
29.40
3.41
2.52
91
12.17
Payout ratio%
24.70
27.36
24.68
25.70
22.81
24.02
24.41
22.34
21.37
18.57
12.34
22.34
24.21
69
130.7
Shares (diluted)M
92.18
100.8
97.95
97.65
100.7
112.9
120.3
132.7
129.7
139.3
132.6
6.70%
3.25%
31
13.81
Buyback yield%
19.46
20.17
18.68
18.57
20.32
18.59
18.69
19.41
18.36
19.93
14.88
18.69
19.05
33
0.929
D/E ratiox
1.898
1.862
1.767
1.730
1.589
1.599
1.651
1.659
1.621
1.779
0.751
1.651
1.695
62
1.231
Enterprise value$B
0.548
0.536
0.604
0.667
0.743
0.796
0.914
0.925
0.973
1.088
1.406
7.92%
7.38%
60
1.533
LT debt$B
4.015
3.973
4.596
5.069
5.297
5.769
5.922
6.930
7.987
9.025
0.611
11.25%
9.20%
28
Revenue
$2.595B
4.56%
1.00×
Cost of revenue
$1.483B
4.24%
0.97×
Operating expenses
$429.2M
5.39%
1.08×
Property and equipment
18.64%
Goodwill & intangibles
13.80%
Spread over hurdle
18.32%