1.377
Revenue$B
1.559
1.632
1.671
1.734
1.829
1.870
1.990
2.070
2.147
2.221
1.407
3.95%
4.11%
68
23.50
Revenue growth%
3.93
3.08
3.19
4.50
5.74
4.94
2.31
2.29
4.74
1.93
13.35
2.31
3.56
45
10.15
Gross margin%
7.92
7.22
4.43
2.53
4.90
3.69
1.26
3.68
4.43
4.18
20.84
3.69
4.30
63
26.34
Operating margin%
8.53
10.42
10.42
9.84
9.73
9.01
10.05
11.57
9.11
7.56
27.26
9.11
9.78
56
3.89
Net margin%
19.43
20.30
17.95
18.20
21.05
18.33
16.35
18.62
20.43
17.51
26.55
18.33
18.47
87
23.25
P/E ratio (avg)x
20.41
18.12
17.69
15.65
16.29
17.29
17.70
15.82
14.91
14.78
18.54
15.82
16.79
29
18.61
EV/EBITx
34.39
37.23
33.04
32.23
34.10
29.95
32.89
35.66
35.75
38.91
32.35
35.66
34.25
84
4.20
FCF yield (avg)%
14.60
13.27
14.26
17.05
15.86
15.48
15.73
13.56
10.68
8.83
15.83
13.56
14.43
77
2.79
FCF margin%
24.91
23.69
22.48
20.63
22.42
20.42
23.32
22.71
21.10
19.79
4.00
21.10
22.45
62
1.111
FCF / Net incomex
1.396
1.476
1.443
1.415
1.625
1.799
1.990
1.900
1.914
1.926
1.194
1.914
1.712
32
9.89
ROIC%
14.90
12.17
11.79
14.16
16.39
19.22
19.31
21.38
22.92
21.81
17.18
21.38
17.80
88
12.91
Return on equity%
14.76
16.45
14.29
12.90
14.68
13.16
11.25
9.08
6.24
5.88
12.74
9.08
13.03
41
29.65
Return on assets%
24.75
27.51
24.89
25.73
23.75
25.42
22.98
22.41
23.81
24.13
19.59
23.81
24.44
52
14.61
EPS$
24.66
25.83
28.04
30.30
30.18
30.05
33.25
33.57
36.52
35.86
15.62
3.51%
3.55%
—
23.94
EPS growth%
13.24
12.97
13.27
13.53
14.28
12.17
13.10
12.11
11.07
9.04
8.94
12.11
13.03
30
3.03
Bookvalue per sh$
9.24
8.51
8.44
7.52
6.94
7.13
6.67
5.76
5.95
6.35
5.77
(1.76%)
(3.24%)
—
10.92
FCF per share$
17.40
18.90
18.10
19.87
22.07
21.40
24.27
22.56
24.00
27.11
3.74
4.21%
5.87%
—
13.36
Dividend per sh$
13.20
12.75
12.52
12.45
12.65
11.51
10.43
11.27
10.27
9.30
11.88
(5.97%)
(4.24%)
—
21.07
Div yield (avg)%
18.52
18.13
16.94
16.17
18.82
17.48
17.31
19.34
18.39
16.31
26.94
17.48
17.81
21
22.87
Payout ratio%
14.90
12.88
9.94
9.82
10.11
11.87
12.10
12.25
13.96
16.65
4.81
12.25
12.18
67
42.26
Shares (diluted)M
57.16
59.66
66.07
71.86
78.91
76.66
84.83
79.50
91.84
91.18
42.52
2.93%
5.33%
92
7.25
Buyback yield%
21.96
19.95
19.71
18.88
18.42
15.51
16.48
19.15
16.70
18.73
26.23
16.70
18.80
14
1.623
D/E ratiox
0.497
0.474
0.495
0.521
0.500
0.481
0.471
0.543
0.540
0.600
0.662
0.540
0.498
84
0.825
Enterprise value$B
1.028
1.113
1.165
1.373
1.626
1.745
2.043
2.361
2.476
2.346
1.047
7.60%
9.31%
66
702.1
LT debt$M
882.4
772.5
798.2
818.2
714.3
759.4
806.5
807.9
852.0
901.1
246.7
4.76%
(0.14%)
31
Revenue
$2.221B
4.11%
1.00×
Cost of revenue
$1.074B
3.77%
0.97×
Operating expenses
$556.4M
4.77%
1.06×
Property and equipment
18.12%
Goodwill & intangibles
16.96%
Spread over hurdle
57.91%