1.082
Revenue$B
1.328
1.372
1.442
1.497
1.522
1.563
1.602
1.625
1.700
1.748
1.120
2.80%
3.21%
15
18.22
Revenue growth%
16.07
14.50
13.01
15.94
15.85
16.89
18.12
16.60
13.95
12.15
11.49
16.60
15.90
47
11.74
Gross margin%
27.46
26.17
28.62
29.12
31.03
31.29
32.25
32.15
29.42
27.15
19.36
31.29
29.27
10
25.95
Operating margin%
2.36
3.90
0.99
0.73
2.93
5.22
5.03
5.57
6.11
4.50
25.14
5.22
4.20
21
13.37
Net margin%
19.38
17.24
19.13
18.73
17.43
16.04
17.77
20.75
17.84
20.48
26.29
17.84
18.28
75
20.85
P/E ratio (avg)x
16.82
14.88
15.64
13.76
12.47
13.66
13.72
13.01
13.74
11.84
12.36
13.66
13.73
42
6.302
EV/EBITx
40.97
39.54
38.16
35.56
38.66
34.45
32.03
34.24
36.49
34.04
37.39
34.24
36.02
27
4.26
FCF yield (avg)%
32.34
34.27
31.44
29.31
28.97
26.79
26.86
27.54
25.70
24.68
10.54
26.79
28.25
78
8.60
FCF margin%
17.86
16.83
18.75
21.42
20.60
22.99
24.15
23.43
26.17
23.65
15.95
23.65
22.21
12
0.403
FCF / Net incomex
1.484
1.515
1.404
1.443
1.330
1.396
1.333
1.497
1.384
1.266
0.863
1.384
1.400
31
16.52
ROIC%
19.61
20.80
22.43
20.15
20.07
22.19
19.53
19.70
21.12
22.68
25.97
21.12
20.48
11
5.74
Return on equity%
26.59
24.76
25.05
24.23
24.72
26.41
24.75
25.45
24.27
21.80
24.73
24.75
24.75
6
2.59
Return on assets%
28.88
29.96
31.33
30.13
29.07
31.90
31.79
34.21
32.30
34.15
6.61
32.30
31.56
60
4.88
EPS$
9.54
10.59
10.72
10.47
10.12
10.88
11.60
13.56
14.04
15.25
5.04
8.56%
6.19%
—
22.63
EPS growth%
2.28
3.04
4.40
7.08
7.81
8.39
9.47
8.70
11.03
9.55
27.81
9.47
8.10
41
4.16
Bookvalue per sh$
3.75
3.82
3.33
3.00
3.15
3.15
3.46
3.28
2.86
3.12
5.19
(0.17%)
(1.15%)
—
5.70
FCF per share$
3.21
3.49
3.93
3.84
4.43
4.24
4.86
5.05
5.83
6.68
5.85
8.58%
8.49%
—
1.27
Dividend per sh$
3.88
3.43
3.75
3.69
3.34
3.15
3.08
2.88
2.67
2.82
1.44
(3.30%)
(3.94%)
—
4.62
Div yield (avg)%
29.58
29.53
28.18
28.67
30.45
28.66
31.51
31.45
33.49
33.30
25.90
31.51
30.01
73
8.69
Payout ratio%
3.18
0.40
2.57
4.72
5.76
8.69
11.43
13.19
15.00
12.91
14.92
12.91
7.22
55
167.6
Shares (diluted)M
292.6
319.7
364.8
391.3
409.5
461.4
506.3
590.5
635.9
687.2
162.0
10.90%
10.15%
95
12.02
Buyback yield%
16.08
14.32
15.12
13.48
14.19
16.09
16.18
16.10
15.04
17.84
4.12
16.10
15.60
21
0.776
D/E ratiox
1.147
1.353
1.572
1.857
1.922
2.242
2.559
2.937
3.128
3.616
1.034
2.937
2.082
59
0.793
Enterprise value$B
0.272
0.282
0.266
0.236
0.210
0.209
0.228
0.225
0.200
0.198
1.714
(1.17%)
(4.01%)
53
0.477
LT debt$B
2.046
2.173
2.375
2.320
2.324
2.644
3.149
3.262
3.152
3.453
0.252
8.24%
5.04%
75
Revenue
$1.748B
3.21%
1.00×
Cost of revenue
$1.021B
3.28%
1.01×
Operating expenses
$266.5M
2.91%
0.97×
Property and equipment
20.69%
Goodwill & intangibles
18.23%