0.842
Revenue$B
2.572
2.650
2.726
2.765
2.875
2.936
3.007
3.015
3.042
3.098
0.887
1.51%
1.90%
87
6.78
Revenue growth%
28.70
27.87
30.09
28.53
28.90
29.68
30.61
33.19
32.64
32.40
21.08
32.40
29.88
55
18.54
Gross margin%
11.36
9.45
10.56
11.83
10.87
13.61
16.43
17.69
16.26
16.11
3.15
16.26
12.72
16
11.07
Operating margin%
10.70
12.27
13.15
16.15
15.33
17.56
18.07
17.39
16.95
15.15
12.61
17.39
15.74
36
15.19
Net margin%
10.73
13.61
12.77
15.26
17.30
14.76
16.83
16.50
18.01
19.21
9.12
16.83
15.88
63
19.57
P/E ratio (avg)x
20.47
22.49
23.88
24.33
24.61
24.39
26.03
25.43
27.78
26.15
18.44
26.03
24.50
76
33.72
EV/EBITx
34.81
36.68
39.19
40.25
42.78
46.29
53.74
56.95
68.01
65.40
18.50
56.95
44.54
73
21.10
FCF yield (avg)%
9.23
7.31
5.39
6.35
9.00
11.28
13.87
13.18
15.70
17.28
28.86
13.87
10.26
7
24.62
FCF margin%
27.71
26.23
27.78
25.38
23.66
24.22
27.04
24.23
24.49
21.72
8.71
24.23
24.94
19
0.216
FCF / Net incomex
1.027
1.157
1.126
1.113
1.222
1.179
1.235
1.169
1.298
1.363
1.196
1.235
1.174
75
11.55
ROIC%
20.13
21.00
23.01
25.13
25.64
23.09
21.70
23.56
24.58
23.91
11.52
23.56
23.32
84
29.63
Return on equity%
25.03
24.72
25.98
24.18
26.42
25.48
27.81
26.65
27.74
24.97
20.11
26.65
25.73
23
21.26
Return on assets%
0.40
1.52
3.17
5.40
7.24
9.12
8.08
10.36
9.47
6.64
18.65
9.12
6.94
84
8.18
EPS$
23.50
22.72
25.59
29.33
30.09
32.16
32.88
35.70
33.35
33.35
8.76
2.08%
2.76%
—
19.22
EPS growth%
8.02
7.49
9.94
8.60
11.02
9.31
6.52
5.57
2.57
3.66
27.76
5.57
7.76
48
17.46
Bookvalue per sh$
6.81
6.65
6.19
5.33
5.45
4.75
4.62
4.18
4.27
3.83
22.34
(6.82%)
(5.61%)
—
8.67
FCF per share$
8.28
8.28
7.67
8.20
8.41
8.70
8.56
8.11
7.76
6.90
20.24
(3.88%)
(0.95%)
—
29.31
Dividend per sh$
17.24
15.00
16.43
17.76
15.98
17.10
15.24
13.85
13.94
13.56
24.20
(3.24%)
(3.28%)
—
3.89
Div yield (avg)%
7.21
8.25
5.32
5.26
3.62
5.40
6.00
8.74
9.05
8.21
7.62
8.21
6.60
54
17.68
Payout ratio%
18.67
18.09
19.65
19.02
19.60
20.89
19.37
20.56
19.42
19.64
9.69
19.64
19.51
21
76.13
Shares (diluted)M
82.71
79.82
79.01
85.86
91.05
95.19
93.03
96.94
85.99
88.81
76.80
(0.50%)
1.34%
75
23.05
Buyback yield%
31.54
34.40
33.92
32.03
34.04
32.34
30.81
32.78
34.52
37.13
15.77
32.78
33.35
52
1.159
D/E ratiox
2.686
2.977
3.136
3.269
3.855
4.402
4.947
4.951
4.833
5.178
0.511
4.947
4.129
20
1.305
Enterprise value$B
2.939
3.227
3.544
4.128
4.930
5.511
6.146
6.998
7.728
7.747
2.109
9.46%
10.72%
52
0.823
LT debt$B
2.424
2.537
2.591
2.899
2.961
3.145
2.918
2.838
2.822
3.131
1.375
1.12%
3.80%
43
Revenue
$3.098B
1.90%
1.00×
Cost of revenue
$1.328B
1.70%
0.98×
Operating expenses
$749.1M
1.81%
0.99×
Property and equipment
15.41%
Goodwill & intangibles
13.95%
Spread over hurdle
15.73%