0.215
Revenue$B
2.070
2.105
2.185
2.211
2.274
2.353
2.362
2.392
2.466
2.523
0.227
2.10%
2.15%
47
19.21
Revenue growth%
2.63
1.81
0.85
0.40
0.40
0.40
0.40
0.40
0.47
0.40
22.30
0.40
0.40
84
9.39
Gross margin%
13.66
13.05
13.32
12.51
11.05
11.31
8.66
9.33
10.25
11.26
27.05
10.25
11.28
50
16.84
Operating margin%
30.20
29.50
29.60
27.00
26.53
28.10
29.78
30.05
27.83
30.71
3.50
29.78
29.55
8
15.18
Net margin%
17.85
18.89
17.12
19.99
21.85
24.45
27.07
27.26
29.99
32.03
4.71
27.26
23.15
67
35.17
P/E ratio (avg)x
26.54
31.36
37.65
43.95
53.31
55.75
67.38
73.89
81.11
79.68
7.011
73.89
54.53
46
35.79
EV/EBITx
32.79
34.66
39.62
40.08
41.17
41.64
40.13
47.58
50.40
50.75
12.32
47.58
40.65
30
28.70
FCF yield (avg)%
13.66
14.70
11.84
13.96
13.94
12.24
9.32
8.50
10.12
9.53
8.48
9.53
12.04
16
9.68
FCF margin%
13.66
13.15
10.73
9.67
10.63
11.69
12.66
10.12
7.37
7.02
9.75
10.12
10.68
57
0.855
FCF / Net incomex
0.409
0.427
0.489
0.490
0.546
0.591
0.567
0.585
0.538
0.506
1.704
0.567
0.522
8
15.04
ROIC%
14.31
14.11
11.72
8.97
10.43
8.77
6.15
7.00
4.24
5.17
2.93
6.15
8.87
86
21.23
Return on equity%
18.32
17.35
19.29
21.13
23.92
21.86
23.06
21.95
21.55
20.20
10.62
21.86
21.34
11
14.73
Return on assets%
0.40
0.66
2.07
4.70
3.10
3.69
3.47
5.94
5.08
5.77
23.15
5.08
3.58
58
14.39
EPS$
13.12
13.14
14.24
15.55
14.96
14.85
15.21
17.52
20.12
21.45
15.33
7.47%
6.26%
—
21.00
EPS growth%
27.85
27.45
25.43
25.95
25.68
22.72
25.59
24.05
25.94
27.45
14.35
25.59
25.81
77
9.18
Bookvalue per sh$
14.00
13.41
12.11
12.88
14.08
14.51
14.72
15.55
14.54
14.57
20.02
0.69%
(0.57%)
—
18.35
FCF per share$
10.99
10.95
11.19
10.57
11.57
12.79
13.25
12.59
13.77
14.85
9.17
5.12%
3.64%
—
29.59
Dividend per sh$
14.55
16.86
18.18
18.10
18.27
21.56
26.17
31.07
31.72
33.11
17.67
12.62%
8.58%
—
27.43
Div yield (avg)%
25.59
25.93
25.76
27.80
28.52
29.34
31.26
33.63
31.53
32.52
25.08
31.53
28.93
69
2.87
Payout ratio%
14.86
13.43
11.35
9.49
11.58
11.84
11.39
8.48
8.31
8.39
14.82
8.48
11.37
49
52.68
Shares (diluted)M
41.70
40.78
43.61
45.64
44.26
42.58
43.41
40.54
38.03
36.88
50.60
(3.59%)
(1.81%)
94
11.56
Buyback yield%
33.37
33.32
33.69
32.88
34.44
33.89
33.14
32.61
35.34
35.36
6.26
33.89
33.53
60
1.231
D/E ratiox
2.037
1.975
1.960
2.346
2.317
2.742
2.806
3.364
3.597
3.914
0.880
3.364
2.544
21
2.207
Enterprise value$B
2.524
2.309
2.484
2.489
2.477
2.247
2.236
2.157
1.907
1.706
1.999
(7.19%)
(3.17%)
77
0.227
LT debt$B
1.840
1.883
2.031
2.226
2.378
2.525
2.585
2.614
2.574
2.701
1.352
2.58%
3.28%
18
Revenue
$2.523B
2.15%
1.00×
Cost of revenue
$1.560B
2.10%
1.00×
Operating expenses
$408.4M
2.68%
1.05×
Property and equipment
15.85%
Spread over hurdle
(0.86%)