1.333
Revenue$B
2.241
2.318
2.447
2.527
2.723
2.815
2.947
3.124
3.290
3.553
1.416
5.47%
5.41%
72
22.63
Revenue growth%
0.40
0.40
0.57
0.40
0.40
1.32
0.61
0.40
0.40
1.84
11.05
0.61
0.40
28
25.06
Gross margin%
20.00
21.37
18.85
19.41
19.03
19.22
19.42
22.32
19.62
18.87
26.73
19.42
19.42
25
11.08
Operating margin%
10.40
9.55
8.92
11.30
10.46
13.41
14.92
17.51
20.43
20.05
12.09
17.51
12.36
54
19.91
Net margin%
2.85
1.41
0.40
0.40
2.95
3.91
5.87
7.27
8.41
6.95
8.64
6.95
3.43
35
21.01
P/E ratio (avg)x
13.96
14.87
15.76
16.64
15.50
15.05
14.99
13.93
14.06
15.48
6.820
14.99
15.02
35
8.445
EV/EBITx
42.61
48.06
54.27
55.20
62.64
71.08
69.73
76.59
75.48
85.49
31.29
75.48
66.19
60
17.95
FCF yield (avg)%
15.96
16.70
14.52
15.81
17.37
18.34
17.86
15.21
17.61
20.29
28.28
17.86
17.03
75
9.56
FCF margin%
16.67
15.66
13.85
14.44
13.99
14.78
17.13
15.45
16.84
18.75
22.05
16.84
15.56
79
1.536
FCF / Net incomex
2.097
2.371
2.261
2.653
2.984
3.322
3.435
3.769
4.189
4.018
1.701
3.769
3.153
58
19.50
ROIC%
21.22
18.24
16.45
17.10
19.11
18.04
20.58
21.42
20.44
19.05
14.23
20.44
19.08
78
17.92
Return on equity%
12.34
14.39
12.92
10.71
9.31
9.60
11.44
13.88
16.42
16.15
6.87
13.88
12.63
43
26.31
Return on assets%
23.68
20.77
20.85
22.86
24.87
22.59
24.38
22.45
22.83
21.90
14.40
22.59
22.71
38
14.03
EPS$
3.99
3.92
3.99
4.68
5.43
5.61
5.55
5.24
5.43
6.00
14.78
2.01%
3.89%
—
22.14
EPS growth%
31.31
31.88
31.90
34.36
34.28
34.86
33.72
36.32
38.67
39.60
20.11
36.32
34.32
68
9.08
Bookvalue per sh$
5.84
5.19
5.28
4.90
4.55
4.72
4.44
4.58
4.81
4.91
16.06
1.53%
(1.97%)
—
7.57
FCF per share$
21.96
19.90
20.41
19.64
19.43
19.92
20.47
19.87
17.87
16.32
16.65
(3.43%)
(3.68%)
—
7.32
Dividend per sh$
21.37
21.47
23.05
21.17
22.05
24.43
26.63
27.53
31.17
30.95
8.66
7.02%
2.86%
—
12.93
Div yield (avg)%
3.01
2.56
2.22
0.51
0.74
2.88
3.48
2.72
1.11
1.07
5.52
2.72
2.39
51
15.63
Payout ratio%
28.83
30.37
31.64
30.84
27.87
29.40
30.91
28.91
29.83
29.00
18.32
29.40
29.61
58
65.58
Shares (diluted)M
66.40
69.05
62.88
61.51
66.92
69.21
78.12
76.57
74.86
71.66
66.90
1.38%
1.93%
67
18.78
Buyback yield%
12.69
12.12
11.58
9.84
12.29
13.94
13.65
14.73
15.67
18.29
4.05
14.73
13.17
67
1.509
D/E ratiox
2.519
2.477
2.801
3.254
3.412
3.756
4.359
4.321
4.988
5.300
0.131
4.359
3.584
60
0.809
Enterprise value$B
3.316
3.714
3.686
4.281
5.048
5.829
6.107
7.168
8.066
8.163
2.833
10.09%
10.34%
43
1.423
LT debt$B
3.047
3.484
3.552
3.307
3.218
3.139
3.210
3.103
3.549
3.654
1.185
2.57%
1.30%
20
Revenue
$3.553B
5.41%
1.00×
Cost of revenue
$2.241B
5.60%
1.02×
Operating expenses
$751.2M
4.76%
0.94×
Property and equipment
17.72%
Goodwill & intangibles
16.28%
Spread over hurdle
10.76%