1.604
Revenue$B
1.442
1.499
1.562
1.575
1.631
1.694
1.728
1.779
1.869
1.917
1.650
3.28%
3.25%
91
20.46
Revenue growth%
21.38
21.78
19.18
18.62
16.98
18.89
20.90
21.58
19.13
21.66
21.48
20.90
20.04
62
23.90
Gross margin%
26.21
25.73
28.31
27.49
24.64
24.10
21.34
22.41
25.13
25.60
16.04
24.10
25.37
78
6.18
Operating margin%
12.89
14.52
11.54
9.48
8.52
7.85
8.10
9.17
9.38
9.95
21.88
9.17
9.43
41
14.71
Net margin%
13.51
16.43
14.15
12.70
10.88
9.49
11.47
10.64
9.36
10.38
28.34
10.38
11.17
32
15.17
P/E ratio (avg)x
16.88
16.84
15.03
16.58
16.11
16.07
14.74
13.66
13.28
13.76
12.76
13.76
15.55
7
34.09
EV/EBITx
17.05
17.97
18.19
16.56
16.93
18.06
17.38
17.48
17.77
17.69
20.28
17.69
17.59
47
20.24
FCF yield (avg)%
27.03
29.73
30.63
31.04
30.43
32.58
29.76
27.36
27.80
29.45
12.44
29.45
29.74
51
22.21
FCF margin%
10.90
12.95
13.60
14.20
15.72
12.95
14.88
13.84
12.44
15.18
17.16
13.84
13.72
69
1.613
FCF / Net incomex
1.263
1.288
1.419
1.668
1.905
2.143
2.131
2.506
2.518
2.703
0.308
2.506
2.018
36
27.36
ROIC%
5.29
4.25
6.57
5.41
5.01
7.27
9.56
7.81
4.96
7.40
29.29
7.40
5.99
37
2.70
Return on equity%
1.55
0.40
3.09
2.69
1.72
1.12
3.87
5.84
6.53
3.90
2.88
3.90
2.89
49
2.54
Return on assets%
20.42
17.44
16.44
16.28
14.95
15.54
12.59
13.54
13.72
14.88
24.14
13.72
15.25
91
2.03
EPS$
3.97
4.07
3.90
4.35
4.91
5.07
5.42
6.05
6.39
6.56
2.12
5.96%
5.51%
—
7.45
EPS growth%
9.87
8.21
6.54
6.53
3.93
5.57
3.44
3.09
0.40
0.80
6.43
3.09
4.75
31
4.21
Bookvalue per sh$
2.24
2.54
2.89
3.18
3.76
4.29
4.66
4.40
4.31
4.72
1.70
4.67%
9.41%
—
2.43
FCF per share$
0.94
0.91
0.90
0.99
0.86
0.93
0.97
0.94
1.00
0.86
2.64
(0.03%)
(1.53%)
—
1.07
Dividend per sh$
3.41
3.09
2.83
2.59
2.71
2.67
2.40
2.56
2.20
2.06
3.79
(5.33%)
(4.28%)
—
19.29
Div yield (avg)%
21.61
19.65
18.60
20.14
21.47
21.41
20.88
19.04
21.38
19.91
22.18
20.88
20.51
35
25.77
Payout ratio%
7.11
6.09
5.51
8.16
8.43
5.88
6.40
4.44
3.10
3.37
4.71
4.44
5.98
55
244.9
Shares (diluted)M
242.9
245.7
244.8
251.9
216.6
191.2
205.9
214.6
197.8
194.1
255.2
(2.17%)
(1.57%)
34
23.39
Buyback yield%
26.11
28.30
27.24
24.67
22.52
22.04
22.45
20.59
23.55
23.98
17.91
22.45
23.76
84
0.818
D/E ratiox
0.907
0.837
0.837
0.767
0.740
0.809
0.743
0.670
0.671
0.709
0.494
0.709
0.755
76
1.608
Enterprise value$B
0.852
0.840
0.970
0.987
0.995
1.118
1.119
1.109
1.306
1.356
1.218
6.38%
5.69%
14
1,622
LT debt$M
527.2
548.2
591.3
645.3
631.7
629.6
680.5
769.2
736.8
721.3
958.0
2.69%
3.00%
15
Revenue
$1.917B
3.25%
1.00×
Cost of revenue
$1.053B
3.46%
1.02×
Operating expenses
$430.5M
3.25%
1.00×
Property and equipment
16.48%
Spread over hurdle
27.85%