2.323
Revenue$B
2.546
2.665
2.717
2.788
2.963
3.118
3.199
3.248
3.431
3.522
2.540
3.52%
3.77%
71
7.33
Revenue growth%
10.07
9.81
8.68
7.23
9.19
6.31
7.11
8.81
10.86
11.71
29.60
8.81
9.00
13
5.88
Gross margin%
20.87
19.81
21.15
23.71
23.70
21.04
18.74
16.71
14.02
12.61
29.82
16.71
20.34
35
9.13
Operating margin%
20.11
18.82
21.71
19.78
19.34
21.97
21.74
24.28
25.52
25.45
9.02
24.28
21.73
6
28.68
Net margin%
15.48
17.03
17.59
17.73
17.54
14.96
12.18
11.84
9.56
7.00
12.86
11.84
15.22
92
14.51
P/E ratio (avg)x
49.45
51.55
54.18
53.96
51.46
58.30
63.97
71.84
82.24
86.53
25.04
71.84
56.24
81
17.36
EV/EBITx
5.162
5.131
5.411
5.640
6.018
5.112
4.774
4.522
4.850
4.109
16.85
4.774
5.121
42
26.34
FCF yield (avg)%
22.56
20.40
20.79
22.06
23.93
24.06
25.13
26.81
28.61
28.88
21.08
26.81
24.00
12
22.73
FCF margin%
23.97
24.13
24.55
21.87
21.90
22.92
25.15
26.24
27.22
26.23
21.53
26.23
24.34
18
1.725
FCF / Net incomex
1.383
1.500
1.495
1.647
1.762
1.980
2.221
2.124
2.253
2.538
0.501
2.221
1.871
24
27.57
ROIC%
28.21
29.83
29.18
29.59
28.34
29.82
31.80
31.95
32.68
29.89
21.48
31.80
29.83
61
14.09
Return on equity%
25.49
22.66
20.84
21.08
21.72
22.78
23.56
23.58
20.93
23.39
27.94
23.39
22.72
60
29.98
Return on assets%
9.66
6.87
6.33
8.36
6.00
7.42
6.60
4.66
5.72
8.62
22.03
6.60
6.74
53
21.96
EPS$
47.68
51.92
57.92
68.09
71.03
76.54
76.58
86.42
85.63
99.81
24.09
7.04%
8.73%
—
27.30
EPS growth%
21.57
18.64
16.01
15.61
18.26
19.07
20.09
19.39
19.11
20.35
7.44
19.39
19.09
40
29.16
Bookvalue per sh$
11.06
12.75
15.08
15.38
17.51
19.37
20.09
19.61
21.14
20.31
15.13
3.01%
7.15%
—
8.67
FCF per share$
24.89
23.62
23.33
20.41
17.79
17.63
16.02
14.87
13.00
12.40
17.41
(6.97%)
(6.30%)
—
8.89
Dividend per sh$
13.33
11.81
11.10
11.74
12.44
11.70
10.78
9.26
9.82
10.19
4.37
(3.92%)
(3.09%)
—
4.01
Div yield (avg)%
3.74
6.48
8.11
10.68
11.15
13.39
15.71
15.46
13.91
16.31
10.05
15.46
12.27
95
11.91
Payout ratio%
11.27
10.34
13.13
15.52
15.28
14.15
14.89
13.31
15.60
16.52
16.73
14.89
14.52
47
26.25
Shares (diluted)M
17.97
16.17
17.26
17.08
15.99
15.05
12.88
13.23
13.32
11.59
25.84
(6.24%)
(5.28%)
70
7.47
Buyback yield%
20.16
21.64
20.82
19.74
19.76
17.12
18.98
19.45
20.77
21.56
2.79
19.45
19.96
33
0.680
D/E ratiox
0.595
0.637
0.571
0.502
0.544
0.564
0.558
0.540
0.533
0.552
0.274
0.552
0.555
89
2.277
Enterprise value$B
0.539
0.526
0.585
0.619
0.694
0.692
0.759
0.854
0.915
1.106
2.332
9.76%
7.94%
43
2.547
LT debt$B
2.171
2.453
2.604
2.564
2.753
3.239
3.833
4.530
5.315
5.136
2.046
13.28%
10.06%
19
Revenue
$3.522B
3.77%
1.00×
Cost of revenue
$2.465B
3.77%
1.00×
Operating expenses
$664.6M
3.88%
1.01×
Goodwill & intangibles
17.14%
Property and equipment
14.60%
Spread over hurdle
(1.82%)