1.631
Revenue$B
1.747
1.815
1.894
1.970
2.059
2.143
2.258
2.388
2.461
2.575
1.781
4.57%
4.24%
26
20.27
Revenue growth%
8.67
7.17
7.02
6.43
9.41
6.55
7.62
8.32
11.28
9.03
17.25
8.32
7.97
14
28.88
Gross margin%
14.60
14.02
12.12
12.74
15.21
13.40
11.71
12.89
14.35
15.90
11.99
13.40
13.71
74
25.10
Operating margin%
19.21
19.63
19.76
19.30
17.24
14.67
12.37
13.50
16.43
13.56
25.21
13.56
16.83
9
14.16
Net margin%
28.30
29.11
29.00
31.42
31.78
29.52
29.11
31.92
34.14
36.10
2.53
31.92
30.47
94
24.79
P/E ratio (avg)x
24.78
23.13
21.96
23.81
23.31
25.48
25.39
24.83
22.76
21.63
22.81
24.83
23.56
22
27.64
EV/EBITx
19.88
18.98
19.32
22.73
21.69
24.77
23.47
22.36
24.73
25.03
12.16
24.73
22.55
38
24.05
FCF yield (avg)%
14.83
12.44
14.37
15.13
16.12
18.02
19.83
22.10
21.84
22.80
20.66
21.84
17.07
39
5.74
FCF margin%
3.80
5.35
5.13
7.03
5.79
6.09
5.03
6.03
5.35
6.92
20.21
6.03
5.57
32
0.558
FCF / Net incomex
1.432
1.302
1.457
1.511
1.394
1.516
1.408
1.355
1.480
1.321
0.867
1.408
1.420
25
27.23
ROIC%
30.12
28.28
26.24
26.93
25.32
27.79
29.84
27.85
28.05
28.20
18.63
28.05
27.95
92
8.99
Return on equity%
25.79
26.61
27.78
29.36
31.95
30.27
29.93
26.97
24.15
25.26
28.99
26.97
27.37
14
18.29
Return on assets%
19.24
18.94
20.91
21.32
18.90
16.38
16.28
19.07
21.07
19.67
7.60
19.07
19.16
74
7.17
EPS$
9.17
10.21
10.41
10.73
10.29
11.22
11.75
11.57
13.76
15.75
7.72
8.88%
6.70%
—
23.72
EPS growth%
15.95
18.18
15.53
16.35
17.28
17.83
15.27
16.10
18.12
20.36
9.53
17.83
16.82
76
5.53
Bookvalue per sh$
6.44
6.13
6.07
6.89
6.69
7.00
7.42
7.98
8.88
9.18
3.35
6.53%
3.31%
—
2.08
FCF per share$
1.59
1.57
1.66
1.55
1.54
1.57
1.53
1.43
1.48
1.53
1.33
(0.13%)
0.28%
—
2.89
Dividend per sh$
1.99
2.27
2.18
2.27
2.68
2.86
3.14
3.23
3.61
3.46
3.64
5.28%
5.41%
—
2.48
Div yield (avg)%
18.40
20.82
23.74
22.79
25.58
28.13
30.73
31.34
33.43
32.92
28.78
31.34
26.85
46
6.88
Payout ratio%
13.60
13.53
11.57
10.67
12.68
15.59
18.31
16.40
17.49
17.31
26.78
17.31
14.60
66
127.2
Shares (diluted)M
221.2
250.7
258.2
266.5
254.3
283.3
328.1
336.1
368.1
411.0
127.8
10.08%
7.98%
86
7.13
Buyback yield%
20.46
19.78
21.39
19.48
18.85
17.47
14.73
17.04
14.55
14.32
27.53
14.73
18.16
69
1.276
D/E ratiox
1.657
1.769
1.861
2.000
2.200
2.367
2.580
2.568
3.038
2.961
1.603
2.580
2.283
56
1,200
Enterprise value$M
826.5
878.5
961.7
868.1
828.0
798.8
792.5
769.3
735.1
798.8
435.5
(0.71%)
(1.41%)
12
0.220
LT debt$B
2.458
2.599
2.940
3.215
3.522
3.723
4.004
3.940
3.848
3.688
1.724
0.93%
3.86%
39
Revenue
$2.575B
4.24%
1.00×
Cost of revenue
$1.634B
4.31%
1.01×
Operating expenses
$404.2M
4.00%
0.98×
Property and equipment
14.95%