1.307
Revenue$B
1.422
1.482
1.530
1.612
1.702
1.780
1.901
2.009
2.136
2.289
1.390
6.11%
5.45%
55
10.79
Revenue growth%
7.87
5.57
7.67
10.45
9.72
12.30
11.49
14.39
11.89
14.50
8.82
12.30
10.97
76
3.63
Gross margin%
8.52
11.05
9.14
11.42
9.82
11.23
14.17
12.44
13.43
15.10
25.84
13.43
11.32
74
5.15
Operating margin%
8.47
9.42
10.88
8.38
7.10
5.29
2.40
0.80
0.53
3.48
12.89
2.40
6.20
84
19.30
Net margin%
16.89
19.82
19.84
22.07
19.36
22.23
22.36
19.43
18.64
16.76
6.72
19.43
19.63
53
31.36
P/E ratio (avg)x
38.47
41.81
41.59
47.24
48.72
55.09
58.81
65.47
63.86
66.26
15.26
63.86
51.90
60
33.23
EV/EBITx
39.13
39.28
43.56
48.34
47.69
48.24
45.63
43.64
47.69
46.99
35.28
46.99
46.31
30
12.33
FCF yield (avg)%
17.04
20.03
20.47
23.19
20.99
22.81
19.91
22.42
20.24
23.05
29.28
22.42
20.73
37
23.96
FCF margin%
9.36
7.60
10.14
9.12
10.96
12.12
12.86
15.08
12.58
13.50
15.58
12.86
11.54
55
1.229
FCF / Net incomex
0.502
0.525
0.510
0.526
0.561
0.546
0.540
0.640
0.687
0.778
0.362
0.640
0.543
78
18.50
ROIC%
14.91
16.87
19.27
16.76
17.19
15.64
12.88
13.60
15.56
16.17
14.32
15.56
15.90
37
3.81
Return on equity%
10.73
10.50
12.71
15.69
16.48
19.07
17.67
19.32
21.35
18.64
14.72
19.07
17.07
39
7.80
Return on assets%
16.10
13.89
14.68
12.49
14.63
13.67
16.65
15.18
17.14
19.20
10.99
16.65
14.93
35
38.58
EPS$
12.93
12.40
11.83
10.72
9.87
10.68
10.01
9.23
8.64
8.18
39.92
(3.68%)
(4.68%)
—
23.21
EPS growth%
34.50
35.74
35.53
36.29
36.10
35.91
37.27
38.68
37.95
38.83
15.82
37.95
36.19
83
27.77
Bookvalue per sh$
56.86
65.59
74.82
82.52
82.41
88.57
92.77
107.38
116.83
126.93
12.00
9.02%
8.63%
—
33.88
FCF per share$
46.38
47.81
56.85
54.65
54.84
54.66
57.12
63.88
66.06
70.24
11.88
5.07%
5.00%
—
8.11
Dividend per sh$
17.83
16.39
16.94
17.93
18.96
19.65
20.62
20.60
19.60
17.88
32.69
(1.17%)
(0.17%)
—
24.60
Div yield (avg)%
21.75
24.03
24.27
21.53
21.05
18.53
16.75
18.97
19.97
19.95
2.83
18.97
20.51
67
15.74
Payout ratio%
17.86
15.42
17.81
20.06
20.91
20.69
21.31
18.98
20.41
17.83
18.11
20.41
19.52
15
37.58
Shares (diluted)M
51.95
52.14
51.68
53.29
60.43
63.66
64.80
62.26
68.42
67.39
36.03
2.20%
3.47%
32
5.52
Buyback yield%
20.02
22.37
23.99
26.93
27.38
28.46
27.00
24.56
27.34
26.53
15.42
27.00
26.73
28
1.328
D/E ratiox
1.827
1.882
2.008
2.223
2.637
2.774
3.196
3.847
4.546
4.771
1.517
3.847
2.706
44
2.005
Enterprise value$B
1.593
1.806
1.918
1.942
2.161
2.442
2.716
2.672
2.822
3.078
0.812
7.33%
7.53%
63
1,729
LT debt$M
350.9
365.3
399.3
452.7
412.2
468.7
437.6
446.7
405.4
405.9
118.1
(0.31%)
0.75%
26
Revenue
$2.289B
5.45%
1.00×
Cost of revenue
$1.283B
5.61%
1.01×
Operating expenses
$324.6M
4.74%
0.93×
Goodwill & intangibles
18.12%
Property and equipment
15.74%
Spread over hurdle
12.50%