1.344
Revenue$B
1.380
1.463
1.486
1.561
1.586
1.640
1.672
1.735
1.767
1.796
1.381
2.53%
2.89%
6
7.18
Revenue growth%
28.47
26.33
28.43
30.47
28.44
29.71
29.51
27.02
25.58
27.94
21.85
27.94
28.44
7
27.17
Gross margin%
13.99
15.36
14.23
16.44
17.49
16.04
16.02
15.48
17.26
18.90
27.83
16.04
16.03
21
27.26
Operating margin%
3.33
2.09
3.29
3.43
6.36
6.26
5.93
6.53
8.22
8.75
12.70
6.53
6.09
18
21.09
Net margin%
18.69
16.93
14.18
16.94
13.96
14.92
17.44
20.38
22.05
19.64
2.42
19.64
17.19
7
16.15
P/E ratio (avg)x
26.28
29.81
31.33
30.97
33.85
38.28
39.90
40.78
43.22
43.16
16.88
40.78
36.07
79
21.42
EV/EBITx
15.28
14.50
15.71
17.19
18.46
17.51
18.63
20.53
21.54
23.66
31.85
20.53
17.98
39
11.06
FCF yield (avg)%
7.79
9.23
9.46
7.57
9.41
8.31
8.50
10.22
12.22
12.32
10.37
10.22
9.32
42
12.28
FCF margin%
21.35
23.12
24.43
26.73
26.36
28.71
30.16
31.95
29.43
31.18
22.20
30.16
27.72
54
0.753
FCF / Net incomex
1.432
1.451
1.447
1.503
1.411
1.597
1.473
1.430
1.597
1.662
1.053
1.597
1.462
8
9.27
ROIC%
4.32
5.79
6.19
4.72
5.26
6.01
6.75
7.21
8.50
9.22
14.98
7.21
6.10
8
12.17
Return on equity%
17.25
14.50
11.56
11.06
9.09
6.62
7.18
5.68
7.23
9.30
29.52
7.18
9.20
69
19.03
Return on assets%
8.68
10.87
10.35
11.57
11.30
14.16
16.83
15.40
14.67
12.20
12.85
14.67
11.89
73
1.48
EPS$
7.53
8.26
9.80
10.50
11.89
12.57
13.45
16.23
16.66
17.30
1.58
7.79%
8.90%
—
24.39
EPS growth%
23.37
26.28
26.02
27.91
26.41
27.51
27.08
27.30
24.98
23.11
25.08
27.08
26.35
84
5.05
Bookvalue per sh$
6.08
6.46
7.06
8.01
9.70
10.59
11.73
14.24
16.29
16.18
3.69
10.77%
10.89%
—
4.51
FCF per share$
4.15
4.44
5.23
5.40
5.48
5.91
5.76
5.92
6.41
6.97
7.57
4.93%
5.24%
—
5.49
Dividend per sh$
3.00
3.15
3.60
3.84
4.19
4.98
5.01
5.86
5.89
6.01
3.75
7.49%
9.01%
—
26.44
Div yield (avg)%
21.24
20.19
20.73
20.03
22.47
25.08
25.84
24.32
23.32
22.64
4.19
24.32
22.56
17
22.94
Payout ratio%
16.23
14.45
17.03
14.51
12.60
13.37
13.79
11.57
9.78
7.21
11.01
11.57
13.58
59
50.17
Shares (diluted)M
89.64
102.1
101.4
119.6
130.1
141.8
161.6
170.6
172.1
188.5
52.79
7.69%
9.66%
23
29.16
Buyback yield%
30.17
29.36
26.72
24.43
25.07
24.73
22.05
24.49
23.10
21.14
3.94
23.10
24.61
71
0.978
D/E ratiox
2.572
2.511
2.573
3.063
3.385
3.798
4.506
5.240
5.615
5.590
0.584
5.240
3.592
5
0.303
Enterprise value$B
1.703
1.890
1.974
2.153
2.200
2.348
2.742
3.142
3.384
3.302
0.420
8.46%
7.10%
13
0.161
LT debt$B
1.015
1.065
1.188
1.197
1.095
1.180
1.094
1.162
1.184
1.260
1.272
2.85%
1.22%
25
Revenue
$1.796B
2.89%
1.00×
Cost of revenue
$996.8M
2.99%
1.01×
Operating expenses
$264.2M
2.02%
0.92×
Goodwill & intangibles
21.35%
Property and equipment
18.27%
Return on capital
250.81%
Spread over hurdle
240.65%