2.263
Revenue$B
2.133
2.106
2.166
2.160
2.206
2.221
2.245
2.254
2.269
2.265
2.497
0.53%
0.64%
92
10.29
Revenue growth%
18.06
19.45
20.55
22.25
23.91
25.01
22.90
24.64
22.02
23.87
26.47
23.87
22.57
18
18.02
Gross margin%
27.88
30.75
33.09
31.85
33.24
32.32
33.53
30.72
31.22
31.77
24.19
31.77
31.81
54
6.93
Operating margin%
4.56
4.10
6.92
6.71
5.82
7.48
5.12
7.09
9.34
10.12
22.86
7.48
6.81
71
19.44
Net margin%
24.97
22.03
23.05
25.92
24.57
27.37
26.33
26.31
29.09
31.96
22.83
27.37
26.11
19
35.53
P/E ratio (avg)x
19.61
20.75
19.78
18.67
21.62
24.36
26.42
28.99
31.29
32.13
14.84
28.99
22.99
19
10.53
EV/EBITx
7.238
6.810
6.340
6.153
6.497
6.529
7.126
7.692
7.175
7.144
16.31
7.144
6.968
40
28.20
FCF yield (avg)%
30.47
31.01
33.57
33.19
35.13
37.88
37.97
35.35
37.54
37.87
11.11
37.87
35.24
27
9.39
FCF margin%
10.13
10.64
11.56
11.13
11.62
8.92
6.11
3.35
5.93
8.76
9.83
6.11
9.53
21
0.362
FCF / Net incomex
2.695
2.780
3.128
3.286
3.357
3.660
3.687
3.753
3.938
4.258
0.615
3.753
3.508
83
4.28
ROIC%
24.13
21.78
19.27
16.51
15.38
14.82
16.02
15.10
12.36
12.22
6.87
14.82
15.70
13
8.91
Return on equity%
27.40
27.61
25.19
28.06
28.30
27.78
25.00
25.83
26.92
27.02
7.46
26.92
27.21
58
19.44
Return on assets%
23.29
24.76
22.57
21.06
18.53
19.80
19.01
17.16
18.69
15.73
7.57
18.69
19.40
80
25.07
EPS$
10.55
9.60
9.76
10.69
9.91
10.08
9.17
9.59
10.62
9.97
27.03
0.12%
(1.12%)
—
13.28
EPS growth%
7.42
6.99
6.18
8.34
7.16
9.94
11.03
13.74
13.48
15.72
28.18
13.48
9.14
9
4.99
Bookvalue per sh$
10.34
11.46
10.73
9.91
9.80
10.02
9.29
8.36
7.98
8.80
17.69
(2.12%)
(2.53%)
—
11.98
FCF per share$
9.05
7.93
8.48
8.22
8.93
8.72
8.11
7.54
7.51
7.40
10.25
(3.69%)
(1.15%)
—
24.03
Dividend per sh$
6.93
6.47
6.97
6.25
5.37
4.72
5.02
5.16
4.81
4.81
4.44
(2.20%)
(2.96%)
—
18.31
Div yield (avg)%
7.76
9.62
8.65
10.61
10.22
8.93
9.31
10.79
11.68
10.88
4.72
10.79
9.92
48
13.23
Payout ratio%
28.03
27.15
28.31
29.09
27.98
25.44
24.51
26.82
26.21
26.33
3.82
26.21
26.98
54
41.16
Shares (diluted)M
49.35
51.46
59.78
61.60
62.36
65.93
74.32
82.26
89.83
104.1
39.78
10.79%
9.26%
34
21.12
Buyback yield%
16.83
14.41
16.84
18.88
18.63
18.71
21.03
20.64
19.03
16.25
19.04
19.03
18.67
11
1.128
D/E ratiox
1.674
1.946
1.951
1.968
2.236
2.442
2.291
2.596
2.727
2.766
1.728
2.596
2.264
82
1.977
Enterprise value$B
0.952
0.903
0.979
0.924
0.916
0.882
0.856
0.876
0.951
1.042
2.044
2.62%
1.86%
84
1.276
LT debt$B
2.093
1.885
1.891
1.795
1.617
1.459
1.471
1.619
1.576
1.562
0.401
(0.69%)
(1.79%)
65
Revenue
$2.265B
0.64%
1.00×
Cost of revenue
$1.020B
0.71%
1.01×
Operating expenses
$530.9M
0.59%
0.99×
Goodwill & intangibles
17.46%
Property and equipment
16.88%
Return on capital
124.81%
Spread over hurdle
114.42%