2.713
Revenue$B
2.448
2.545
2.570
2.634
2.650
2.723
2.743
2.763
2.790
2.805
2.832
1.15%
1.77%
66
20.45
Revenue growth%
12.66
13.30
16.22
16.01
16.86
15.49
13.89
14.49
17.45
16.45
23.12
15.49
15.75
78
27.94
Gross margin%
8.98
8.65
10.24
7.87
10.14
8.45
5.63
3.44
1.37
1.83
23.55
3.44
8.16
18
26.60
Operating margin%
11.39
9.05
8.18
10.62
12.38
10.17
10.89
11.59
14.09
15.14
17.75
11.59
11.14
34
15.52
Net margin%
27.78
28.25
29.52
28.66
27.21
29.94
32.64
32.02
31.44
34.38
3.06
32.02
29.73
17
27.82
P/E ratio (avg)x
25.56
25.32
28.71
26.52
30.05
31.43
32.26
34.95
37.70
38.93
35.36
34.95
30.74
63
16.67
EV/EBITx
28.99
25.22
25.76
27.80
28.51
25.62
22.74
22.88
23.76
23.56
30.71
23.56
25.42
42
27.05
FCF yield (avg)%
4.91
4.89
7.50
9.81
9.45
11.50
11.74
13.53
15.73
16.81
9.96
13.53
10.65
95
24.22
FCF margin%
27.47
24.48
26.35
23.93
25.21
23.46
21.32
19.93
21.32
20.41
14.48
21.32
23.69
30
1.165
FCF / Net incomex
0.136
0.134
0.141
0.149
0.149
0.175
0.186
0.207
0.241
0.236
1.470
0.207
0.162
9
17.45
ROIC%
17.51
17.69
20.61
21.73
19.43
20.18
19.43
18.15
16.89
18.84
17.55
18.84
19.13
73
11.17
Return on equity%
9.27
10.42
11.76
12.60
14.41
17.16
20.09
22.69
22.87
19.93
21.65
20.09
15.79
88
24.03
Return on assets%
13.42
13.69
12.33
10.94
10.42
8.24
7.78
6.77
7.79
7.05
15.79
7.78
9.33
92
13.28
EPS$
24.06
23.59
26.35
29.10
33.42
37.08
39.08
40.26
38.79
38.94
13.86
3.10%
5.51%
—
6.51
EPS growth%
26.37
29.17
31.93
33.64
35.46
34.50
32.44
34.75
37.35
35.06
29.48
34.75
34.07
45
16.54
Bookvalue per sh$
14.28
13.04
11.94
12.79
11.73
12.74
12.75
14.03
12.68
12.07
6.81
0.56%
(1.98%)
—
13.57
FCF per share$
6.07
5.87
6.09
6.87
6.60
6.90
6.71
7.14
7.50
8.33
20.21
4.76%
2.66%
—
5.88
Dividend per sh$
16.59
16.77
16.03
16.60
16.34
16.22
15.91
17.47
16.50
18.99
17.20
3.05%
0.76%
—
20.12
Div yield (avg)%
6.27
6.29
4.77
4.71
2.52
4.06
4.10
4.49
6.76
9.01
8.17
4.49
4.74
39
18.75
Payout ratio%
4.61
2.93
2.28
4.23
3.69
1.33
0.40
0.43
1.58
0.40
10.55
0.43
1.93
47
108.5
Shares (diluted)M
83.55
80.37
85.00
88.87
93.36
96.97
104.2
109.1
97.64
104.7
110.9
2.33%
1.25%
83
10.40
Buyback yield%
11.40
10.40
13.10
10.46
10.70
8.04
7.01
9.98
8.10
6.17
29.71
8.04
10.19
71
0.531
D/E ratiox
0.234
0.244
0.251
0.276
0.292
0.311
0.285
0.260
0.229
0.256
1.617
0.260
0.258
35
2.036
Enterprise value$B
4.447
4.947
4.915
5.649
6.699
7.439
7.737
9.010
10.85
11.88
1.702
12.14%
12.05%
57
0.664
LT debt$B
2.696
3.180
3.264
3.169
3.630
4.177
4.193
4.067
4.057
4.293
1.494
3.41%
5.46%
36
Revenue
$2.805B
1.77%
1.00×
Cost of revenue
$1.274B
1.91%
1.01×
Operating expenses
$596.9M
1.25%
0.95×
Property and equipment
17.96%
Goodwill & intangibles
15.45%