1.695
Revenue$B
1.074
1.149
1.223
1.288
1.338
1.431
1.536
1.656
1.767
1.823
1.750
6.39%
5.82%
46
21.19
Revenue growth%
22.22
22.62
22.71
21.05
18.30
20.97
19.10
19.26
18.74
16.28
17.08
19.10
20.12
15
8.95
Gross margin%
24.69
25.62
23.63
24.07
21.65
19.26
19.87
19.53
18.82
20.17
19.36
19.53
20.91
61
19.80
Operating margin%
23.27
22.67
22.38
21.63
19.20
18.81
21.74
19.10
18.62
21.59
19.12
19.10
21.61
77
11.58
Net margin%
21.82
22.09
20.85
21.19
20.15
18.75
21.10
21.46
18.51
21.14
24.29
21.10
21.12
37
6.055
P/E ratio (avg)x
63.04
60.26
59.90
63.68
73.63
72.16
69.83
77.29
78.55
92.41
24.76
77.29
71.00
78
10.31
EV/EBITx
48.17
50.00
53.79
55.40
58.12
70.22
80.68
88.99
98.37
118.2
7.043
88.99
64.17
89
4.42
FCF yield (avg)%
29.21
27.03
27.43
25.55
25.03
25.22
26.43
24.46
23.05
20.12
5.35
24.46
25.38
32
7.15
FCF margin%
26.66
28.57
31.02
30.41
32.42
30.28
29.58
30.00
30.75
31.02
20.03
30.28
30.34
42
0.827
FCF / Net incomex
0.359
0.340
0.371
0.406
0.413
0.385
0.410
0.448
0.478
0.538
1.776
0.448
0.408
11
16.79
ROIC%
22.21
21.96
21.76
20.92
22.72
19.84
20.43
21.07
21.15
19.37
25.90
20.43
21.11
77
9.24
Return on equity%
5.10
4.96
4.51
4.29
6.37
5.57
4.79
4.93
5.65
4.80
23.71
4.93
4.95
91
26.95
Return on assets%
22.39
21.29
18.64
16.28
15.75
13.86
11.21
13.37
14.72
13.06
2.67
13.37
15.24
85
2.52
EPS$
1.34
1.48
1.53
1.73
1.69
1.80
1.87
1.71
1.73
1.94
2.58
2.85%
2.94%
—
13.70
EPS growth%
21.46
24.23
24.06
25.10
26.40
24.55
22.02
22.50
24.52
26.29
4.02
24.52
24.38
39
3.60
Bookvalue per sh$
2.21
2.24
2.09
2.08
1.96
2.07
2.08
2.41
2.38
2.27
0.92
2.94%
0.75%
—
3.02
FCF per share$
2.80
2.87
3.07
2.82
2.77
2.84
3.09
2.82
2.75
2.80
2.88
0.22%
0.16%
—
2.24
Dividend per sh$
1.30
1.18
1.05
1.04
1.09
1.06
1.14
1.05
1.06
0.95
1.68
(2.80%)
(4.18%)
—
11.71
Div yield (avg)%
13.86
15.70
14.57
13.08
11.55
12.44
11.06
12.46
10.02
7.42
6.62
11.06
12.45
45
2.44
Payout ratio%
7.68
4.83
5.70
3.33
5.91
8.07
5.80
7.21
4.41
3.96
18.54
5.80
5.75
89
255.6
Shares (diluted)M
424.0
502.2
506.1
541.1
654.7
718.0
739.3
770.8
788.3
792.6
268.6
3.90%
8.00%
72
15.12
Buyback yield%
11.04
11.42
8.92
8.27
7.31
5.71
4.08
5.58
3.36
5.28
6.98
5.28
6.51
21
0.383
D/E ratiox
1.350
1.327
1.368
1.580
1.673
1.828
1.799
2.007
1.955
1.852
0.137
1.852
1.736
24
0.678
Enterprise value$B
2.172
2.260
2.223
2.089
2.100
1.787
1.559
1.471
1.259
1.218
1.925
(10.33%)
(5.23%)
91
1.984
LT debt$B
1.625
1.476
1.598
1.760
1.835
1.883
2.028
1.911
2.044
2.014
2.345
1.89%
0.90%
91
Revenue
$1.823B
5.82%
1.00×
Cost of revenue
$1.155B
5.92%
1.01×
Operating expenses
$432.7M
5.57%
0.98×
Goodwill & intangibles
19.77%
Property and equipment
15.63%
Spread over hurdle
(4.75%)