0.549
Revenue$B
2.301
2.343
2.356
2.393
2.371
2.413
2.430
2.462
2.493
2.526
0.564
1.27%
0.77%
63
15.30
Revenue growth%
13.19
15.35
13.69
12.23
9.68
12.59
11.60
10.26
9.13
8.72
23.78
10.26
11.91
14
15.55
Gross margin%
7.53
9.51
8.13
10.27
11.48
10.44
10.79
10.05
12.19
12.11
6.45
10.79
10.35
86
22.50
Operating margin%
13.04
10.53
12.00
14.78
12.05
12.12
10.59
10.56
9.23
8.27
16.34
10.56
11.30
44
21.29
Net margin%
9.62
7.69
10.17
11.26
14.17
14.62
15.92
14.76
12.45
14.54
5.18
14.62
13.31
87
19.32
P/E ratio (avg)x
33.78
32.93
33.33
33.39
33.02
36.30
38.29
36.88
41.98
43.78
27.10
38.29
35.04
54
29.41
EV/EBITx
15.30
13.53
14.46
15.40
15.46
14.80
16.09
13.93
12.35
12.93
6.760
13.93
14.63
79
15.68
FCF yield (avg)%
16.11
18.46
18.50
19.43
22.02
19.29
21.83
23.24
25.68
23.05
11.73
23.05
20.63
48
11.85
FCF margin%
5.27
5.85
7.35
7.33
7.08
7.84
6.98
4.62
6.62
8.98
8.51
6.98
7.03
57
0.132
FCF / Net incomex
2.090
2.159
2.077
2.043
2.065
2.061
1.968
1.937
2.077
2.415
0.707
2.061
2.071
76
27.43
ROIC%
21.96
18.98
20.06
21.94
23.06
20.44
22.90
24.13
27.06
27.67
24.47
24.13
22.43
21
3.70
Return on equity%
1.77
3.51
5.30
7.44
6.31
9.03
10.91
12.16
14.96
12.47
2.40
12.16
8.23
16
2.90
Return on assets%
7.93
10.89
10.19
12.82
14.32
16.04
16.12
14.51
16.17
19.04
26.43
16.12
14.42
34
9.79
EPS$
3.74
3.84
3.31
3.54
3.45
3.40
3.21
3.25
3.53
3.69
10.80
1.37%
0.76%
—
9.07
EPS growth%
18.76
19.74
17.74
17.25
19.63
21.03
20.71
21.41
20.95
20.50
18.49
20.95
20.12
88
11.13
Bookvalue per sh$
8.38
7.63
7.60
7.52
7.87
7.30
8.12
8.37
8.59
9.58
4.15
4.01%
0.42%
—
6.37
FCF per share$
9.06
10.04
10.19
9.57
9.60
10.79
12.21
12.22
13.28
13.62
10.30
7.25%
4.80%
—
11.48
Dividend per sh$
2.02
1.89
1.92
2.07
2.37
2.30
2.25
2.46
2.26
2.57
5.80
1.61%
1.74%
—
20.11
Div yield (avg)%
14.87
15.85
15.32
14.54
17.26
14.64
13.38
12.06
12.02
12.01
3.13
12.06
14.59
33
16.61
Payout ratio%
3.35
3.78
2.72
0.40
2.08
4.13
4.05
6.66
9.40
9.51
26.14
6.66
3.91
51
60.21
Shares (diluted)M
78.52
91.40
92.29
94.76
104.7
103.8
101.2
110.3
106.0
106.9
61.62
0.41%
2.96%
68
20.69
Buyback yield%
3.99
4.40
5.25
3.67
0.83
0.40
1.62
0.40
1.20
4.18
27.39
1.20
2.64
61
1.687
D/E ratiox
1.352
1.365
1.544
1.702
1.618
1.623
1.728
1.828
1.831
1.904
0.387
1.828
1.662
26
1.539
Enterprise value$B
1.155
1.284
1.328
1.434
1.641
1.805
1.832
1.734
1.922
2.106
0.218
5.12%
6.56%
41
1.472
LT debt$B
2.826
3.049
3.036
3.631
4.405
4.719
4.853
4.898
5.223
6.093
1.991
6.70%
8.94%
85
Revenue
$2.526B
0.77%
1.00×
Cost of revenue
$1.320B
0.65%
0.99×
Operating expenses
$423.7M
0.83%
1.01×
Goodwill & intangibles
20.46%
Property and equipment
16.30%
Spread over hurdle
40.20%