0.918
Revenue$B
1.222
1.316
1.407
1.490
1.564
1.684
1.751
1.878
1.957
2.083
0.949
5.90%
5.98%
31
14.57
Revenue growth%
21.62
20.00
17.28
15.30
16.53
18.41
20.48
18.18
18.25
17.08
26.49
18.25
18.22
56
5.56
Gross margin%
10.17
12.91
13.84
13.55
12.95
14.07
12.17
11.45
13.53
13.64
29.79
13.53
13.24
32
25.14
Operating margin%
30.40
30.58
33.21
31.61
34.00
34.02
35.67
34.89
36.34
38.01
18.68
35.67
34.01
77
16.62
Net margin%
24.64
22.79
23.57
25.14
27.58
25.24
23.00
23.36
24.92
24.25
6.76
24.25
24.44
80
27.04
P/E ratio (avg)x
36.13
40.09
39.88
38.87
40.79
45.12
47.49
53.01
53.66
57.18
6.097
53.01
42.95
87
35.12
EV/EBITx
12.12
13.68
16.44
17.36
17.59
18.30
21.22
23.48
25.73
30.51
20.35
23.48
17.94
44
20.82
FCF yield (avg)%
22.61
25.08
27.20
29.94
31.96
30.17
32.53
33.80
33.30
31.42
18.07
32.53
30.79
62
19.70
FCF margin%
12.35
12.20
9.45
9.79
10.94
13.81
15.43
17.61
17.14
17.54
29.34
17.14
13.08
87
1.188
FCF / Net incomex
0.463
0.547
0.631
0.686
0.726
0.813
0.866
0.917
0.994
1.153
0.373
0.917
0.769
85
26.16
ROIC%
0.40
0.40
1.96
2.25
0.40
1.34
2.46
0.99
2.34
0.40
23.73
1.34
1.17
26
3.71
Return on equity%
4.13
1.90
4.47
4.10
6.45
3.65
1.20
0.40
0.40
0.51
24.18
0.51
2.77
29
15.66
Return on assets%
1.87
2.28
1.41
0.40
0.40
0.40
3.23
3.27
3.51
2.29
15.59
3.23
2.08
38
9.96
EPS$
11.45
12.25
13.40
13.77
14.57
16.26
17.35
17.63
19.22
21.74
10.76
8.32%
7.91%
—
22.67
EPS growth%
12.01
13.23
11.94
14.36
16.01
14.75
16.99
19.13
21.00
20.00
14.99
19.13
15.38
43
9.87
Bookvalue per sh$
8.34
8.29
8.13
8.16
8.20
9.22
9.61
9.04
8.68
10.08
3.44
4.23%
3.17%
—
7.17
FCF per share$
10.90
10.20
9.42
9.84
9.87
9.46
9.45
9.35
8.58
9.32
7.10
(1.15%)
(1.01%)
—
9.71
Dividend per sh$
4.42
4.49
4.64
4.13
3.93
3.79
3.69
3.44
3.69
3.99
5.65
0.33%
(1.20%)
—
5.74
Div yield (avg)%
21.88
23.21
25.25
22.75
24.72
22.82
23.36
22.33
24.71
24.89
21.70
23.36
23.29
6
12.44
Payout ratio%
18.91
21.86
20.41
18.77
17.90
16.39
17.29
18.37
17.33
17.60
8.23
17.33
18.13
13
81.07
Shares (diluted)M
74.43
66.68
61.09
60.20
62.63
67.04
65.30
71.22
64.23
67.85
80.03
1.61%
(1.33%)
79
19.60
Buyback yield%
0.40
0.40
0.87
0.40
0.40
3.10
2.78
2.49
2.74
2.14
18.71
2.74
1.51
44
1.076
D/E ratiox
1.546
1.596
1.551
1.716
1.940
2.220
2.345
2.561
2.964
3.040
0.378
2.561
2.080
17
1.091
Enterprise value$B
1.178
1.253
1.257
1.347
1.191
1.172
1.059
0.932
0.922
0.818
1.592
(7.24%)
(4.47%)
56
1.567
LT debt$B
1.842
1.885
2.030
2.007
2.018
2.176
2.299
2.308
2.264
2.365
0.520
3.23%
3.24%
19
Revenue
$2.083B
5.98%
1.00×
Cost of revenue
$1.425B
5.97%
1.00×
Operating expenses
$478.9M
6.29%
1.03×
Goodwill & intangibles
18.45%
Property and equipment
17.00%