2.206
Revenue$B
1.884
1.981
2.117
2.245
2.358
2.568
2.771
3.000
3.151
3.383
2.403
7.49%
6.74%
86
25.62
Revenue growth%
13.30
14.24
16.38
13.46
11.55
9.93
9.62
9.45
12.40
9.72
10.40
9.72
11.98
84
20.98
Gross margin%
22.03
22.21
24.71
24.61
26.22
24.98
26.19
28.72
31.45
30.34
4.85
28.72
25.59
13
6.63
Operating margin%
34.47
34.53
34.03
36.29
33.69
34.79
35.45
36.14
37.10
34.11
5.60
35.45
34.66
88
13.52
Net margin%
3.60
3.20
4.24
5.41
4.99
6.11
6.45
9.29
8.08
7.66
27.37
7.66
5.76
28
17.34
P/E ratio (avg)x
54.98
58.47
69.83
78.91
79.02
89.05
99.68
119.8
119.2
117.8
27.70
117.8
84.04
26
19.49
EV/EBITx
17.68
17.90
21.06
23.73
25.81
27.84
30.81
29.75
30.57
33.77
30.87
30.57
26.82
89
28.83
FCF yield (avg)%
0.77
1.35
3.43
4.13
4.25
3.74
6.58
4.82
4.39
4.00
11.36
4.39
4.07
85
20.59
FCF margin%
9.21
6.21
8.94
6.15
4.83
7.03
7.17
9.23
11.36
9.61
3.89
9.23
8.05
10
0.145
FCF / Net incomex
0.209
0.181
0.180
0.186
0.201
0.209
0.212
0.210
0.198
0.195
1.550
0.209
0.199
7
13.36
ROIC%
15.69
15.16
17.26
20.14
22.70
23.37
21.87
19.06
17.33
17.21
22.72
19.06
18.19
68
20.87
Return on equity%
15.07
13.98
12.52
14.75
16.36
19.06
21.35
21.66
22.62
23.97
21.89
21.66
17.71
19
12.34
Return on assets%
7.25
4.69
3.13
5.13
3.25
0.93
1.02
0.40
0.40
0.99
3.32
0.93
2.08
13
25.90
EPS$
11.23
13.42
13.90
15.51
18.50
19.17
18.60
18.11
17.36
20.65
28.01
2.22%
5.81%
—
4.88
EPS growth%
13.47
11.12
9.77
10.62
9.87
8.34
10.90
13.62
15.74
13.85
21.36
13.62
11.01
27
20.72
Bookvalue per sh$
8.52
9.34
9.37
10.35
9.49
10.28
9.39
8.66
8.61
9.04
4.55
(0.97%)
(0.08%)
—
8.55
FCF per share$
41.65
49.84
55.88
54.29
57.06
65.02
67.71
67.70
79.09
84.35
11.04
8.13%
8.65%
—
11.81
Dividend per sh$
24.66
22.52
21.40
21.25
23.04
25.27
25.97
23.08
23.40
21.72
18.88
(1.17%)
(0.33%)
—
4.07
Div yield (avg)%
25.98
24.28
23.63
21.45
22.05
24.95
23.31
21.12
20.09
20.08
3.01
21.12
22.68
69
12.43
Payout ratio%
18.20
20.84
23.11
25.20
23.18
22.09
20.73
18.42
18.96
16.90
10.64
18.96
20.78
26
57.90
Shares (diluted)M
86.50
94.68
110.5
114.8
113.4
115.1
113.6
126.5
131.4
154.8
58.54
6.43%
5.77%
62
8.78
Buyback yield%
27.36
27.63
25.20
23.87
24.82
22.89
21.58
19.20
20.68
23.23
10.00
21.58
23.55
6
1.780
D/E ratiox
1.663
1.747
1.633
1.785
1.921
2.101
2.297
2.193
2.244
2.326
1.702
2.244
2.011
87
0.794
Enterprise value$B
3.136
3.092
3.102
3.126
3.537
4.123
4.787
4.863
4.753
4.866
3.019
6.59%
5.92%
48
0.324
LT debt$B
0.586
0.574
0.597
0.714
0.816
0.843
0.989
0.966
1.045
1.091
2.416
5.98%
8.39%
72
Revenue
$3.383B
6.74%
1.00×
Cost of revenue
$2.368B
6.74%
1.00×
Operating expenses
$397.6M
7.41%
1.06×
Goodwill & intangibles
19.36%
Property and equipment
15.73%
Spread over hurdle
(4.33%)