1.336
Revenue$B
1.929
1.973
2.027
2.078
2.128
2.199
2.229
2.309
2.319
2.411
1.408
2.53%
2.55%
92
25.08
Revenue growth%
28.84
29.33
30.94
32.65
30.79
30.60
29.34
27.69
28.22
26.40
19.67
28.22
29.33
76
20.20
Gross margin%
9.26
10.18
11.17
8.19
9.44
10.75
8.54
8.93
6.56
6.97
17.44
8.54
9.10
28
13.75
Operating margin%
4.47
7.43
5.67
8.24
7.05
8.51
5.88
7.74
5.22
7.39
3.42
7.39
7.22
58
21.12
Net margin%
6.06
3.65
2.39
1.05
1.13
0.56
2.83
0.40
0.40
0.40
3.62
0.40
1.09
45
12.45
P/E ratio (avg)x
9.602
10.68
10.70
12.35
12.71
13.27
13.33
13.98
13.21
12.46
21.88
13.27
12.59
11
34.63
EV/EBITx
28.02
31.60
36.48
42.19
40.18
38.33
36.12
41.63
40.07
40.07
36.88
40.07
39.20
82
15.43
FCF yield (avg)%
17.79
17.05
15.27
16.52
19.16
18.54
18.22
18.02
18.40
20.71
11.95
18.40
18.12
46
28.53
FCF margin%
15.65
16.67
17.96
19.47
17.21
19.02
19.71
21.72
19.39
18.47
11.40
19.39
18.75
65
0.732
FCF / Net incomex
1.329
1.353
1.266
1.354
1.496
1.723
1.687
1.659
1.762
1.758
0.705
1.723
1.577
88
11.46
ROIC%
14.02
12.57
12.97
10.42
13.32
10.93
9.10
11.86
12.01
10.53
14.34
10.93
11.94
83
17.65
Return on equity%
17.47
16.00
13.80
12.31
11.71
12.63
14.36
14.06
16.00
16.64
3.01
14.36
14.21
34
28.52
Return on assets%
24.29
23.10
20.85
19.88
22.00
23.20
22.61
22.43
22.57
23.28
18.96
22.61
22.59
64
2.39
EPS$
1.78
1.80
1.86
1.72
1.91
2.13
2.18
2.19
2.08
1.86
2.53
(0.56%)
0.89%
—
17.17
EPS growth%
13.26
15.12
14.91
14.59
14.44
15.38
12.85
14.36
12.79
12.47
25.75
12.85
14.40
75
1.89
Bookvalue per sh$
1.68
1.62
1.81
2.02
1.95
2.07
2.41
2.72
2.84
2.86
2.09
7.92%
5.86%
—
1.30
FCF per share$
3.24
3.40
3.90
4.08
4.61
4.91
5.65
5.78
6.13
7.16
2.52
9.21%
9.09%
—
0.84
Dividend per sh$
1.44
1.29
1.37
1.28
1.17
1.08
0.97
1.05
1.06
1.14
2.66
(0.46%)
(3.27%)
—
22.11
Div yield (avg)%
23.28
20.47
21.98
23.52
25.24
25.75
25.62
27.01
27.83
28.19
5.37
27.01
25.43
52
28.61
Payout ratio%
16.94
18.28
16.28
14.86
13.45
14.66
17.50
16.09
17.80
18.08
25.83
17.50
16.61
41
224.0
Shares (diluted)M
191.1
211.1
223.5
214.3
221.7
234.9
260.2
241.5
246.5
248.5
231.8
2.31%
2.42%
26
15.71
Buyback yield%
30.30
30.76
31.57
29.74
30.28
32.85
32.87
32.50
34.56
37.46
25.79
32.87
32.04
45
0.984
D/E ratiox
0.358
0.343
0.378
0.390
0.368
0.339
0.360
0.389
0.343
0.378
0.186
0.360
0.364
50
2.456
Enterprise value$B
2.261
2.268
2.547
2.986
3.057
3.651
4.227
4.714
4.930
5.751
0.290
13.47%
10.27%
81
0.852
LT debt$B
1.564
1.583
1.595
1.839
1.989
2.055
2.076
2.289
2.307
2.635
1.547
5.78%
6.17%
67
Revenue
$2.411B
2.55%
1.00×
Cost of revenue
$1.673B
2.51%
1.00×
Operating expenses
$257.5M
1.45%
0.90×
Property and equipment
18.36%
Goodwill & intangibles
17.65%
Spread over hurdle
13.78%