1.905
Revenue$B
2.193
2.289
2.383
2.455
2.574
2.648
2.766
2.822
2.950
2.088
2.201
3.75%
3.90%
74
23.41
Revenue growth%
3.83
6.32
6.80
8.23
8.07
9.23
9.15
9.99
11.93
15.58
15.24
9.23
8.15
83
25.45
Gross margin%
9.52
7.28
6.92
9.31
7.00
8.52
7.76
8.11
7.98
18.54
23.83
7.98
8.04
57
21.62
Operating margin%
9.89
12.48
14.81
12.77
10.56
10.92
13.65
12.59
13.42
4.10
12.51
12.59
12.53
31
18.28
Net margin%
20.64
22.73
25.31
23.03
20.30
22.56
23.71
24.26
27.23
27.94
5.25
23.71
22.88
61
35.10
P/E ratio (avg)x
29.52
27.50
29.76
33.33
36.06
41.27
46.43
43.13
48.33
15.69
17.45
43.13
34.70
48
20.21
EV/EBITx
28.88
29.17
28.85
30.68
32.97
29.72
27.72
29.24
31.09
8.791
34.12
29.72
29.21
71
11.65
FCF yield (avg)%
19.73
22.68
19.96
17.44
15.76
15.06
12.47
10.04
12.56
24.48
6.74
12.56
16.60
78
8.97
FCF margin%
23.20
22.23
24.42
24.29
25.26
26.40
23.42
21.62
19.01
26.32
3.71
23.42
23.71
29
0.803
FCF / Net incomex
1.610
1.576
1.664
1.503
1.484
1.492
1.384
1.412
1.473
1.115
0.783
1.473
1.492
75
9.12
ROIC%
8.97
11.51
12.99
14.09
13.52
12.70
10.91
10.02
11.24
27.52
24.89
11.24
11.37
33
15.76
Return on equity%
25.65
26.91
25.84
27.65
27.44
24.95
25.06
22.15
19.53
21.41
9.20
24.95
25.36
10
4.17
Return on assets%
9.28
11.78
11.56
9.40
9.13
9.67
10.11
7.96
7.91
4.37
12.66
9.13
9.34
70
12.53
EPS$
9.89
9.15
8.46
7.82
8.32
8.13
8.72
9.12
9.07
13.19
13.86
3.00%
(1.54%)
—
9.17
EPS growth%
27.91
30.33
28.26
26.29
23.71
25.34
25.53
22.75
22.57
28.18
12.21
23.71
25.91
72
7.76
Bookvalue per sh$
4.43
4.57
4.81
4.39
3.83
3.87
4.02
3.50
3.37
11.71
12.50
(5.15%)
(4.53%)
—
4.84
FCF per share$
16.91
15.16
16.24
14.82
13.41
13.90
14.76
13.35
12.99
6.10
3.28
(2.60%)
(0.81%)
—
10.56
Dividend per sh$
7.65
7.78
8.49
9.44
10.60
10.76
10.14
9.97
11.25
2.49
2.35
3.57%
5.02%
—
3.23
Div yield (avg)%
22.24
20.53
18.51
20.32
19.24
16.58
16.12
15.00
12.01
17.52
9.87
16.12
18.88
56
28.85
Payout ratio%
11.41
13.35
14.21
12.38
10.75
9.93
11.70
12.11
12.71
5.54
21.75
11.70
11.91
33
126.8
Shares (diluted)M
147.3
148.6
144.5
148.9
171.9
190.5
209.9
211.0
232.6
129.8
129.4
9.34%
5.42%
26
14.93
Buyback yield%
17.35
19.01
19.51
16.65
17.64
16.16
17.77
16.63
16.43
8.66
7.85
16.63
17.34
66
0.479
D/E ratiox
2.042
2.040
1.949
1.930
1.864
1.888
1.953
2.067
1.893
1.508
1.791
1.893
1.951
34
2.132
Enterprise value$B
0.379
0.413
0.468
0.469
0.445
0.443
0.428
0.461
0.466
0.518
1.497
(0.11%)
3.24%
9
1.059
LT debt$B
0.155
0.165
0.153
0.167
0.167
0.155
0.166
0.151
0.169
2.167
1.039
0.17%
1.77%
84
Revenue
$2.950B
3.90%
1.00×
Cost of revenue
$1.488B
4.17%
1.03×
Operating expenses
$447.2M
3.90%
1.00×
Goodwill & intangibles
16.47%
Property and equipment
15.75%
Spread over hurdle
28.97%