2.747
Revenue$B
2.765
2.886
2.951
3.044
3.149
3.201
3.349
3.544
3.611
3.731
2.833
3.45%
3.38%
6
26.08
Revenue growth%
19.29
20.14
21.76
19.62
22.29
21.87
23.04
20.15
22.88
21.82
14.23
21.87
21.79
70
23.55
Gross margin%
11.56
11.03
8.31
8.81
8.21
5.75
3.73
3.43
2.64
1.36
29.87
3.43
6.98
86
10.20
Operating margin%
7.93
10.53
7.70
9.34
8.53
7.88
5.72
5.95
4.34
3.99
16.32
5.72
7.79
35
22.77
Net margin%
17.59
15.09
17.70
19.28
19.77
18.68
15.68
13.61
11.81
13.43
27.39
13.61
16.63
75
25.18
P/E ratio (avg)x
12.15
13.08
14.04
12.84
12.41
11.56
10.41
9.401
8.659
8.130
36.52
9.401
11.86
54
19.36
EV/EBITx
10.20
11.70
12.53
12.70
12.70
14.37
14.67
17.07
16.75
18.23
17.21
16.75
13.54
54
12.89
FCF yield (avg)%
26.51
27.32
28.28
28.77
27.31
27.75
26.67
27.61
29.23
27.56
10.26
27.61
27.58
23
8.22
FCF margin%
8.52
11.22
11.46
10.50
11.99
10.38
11.38
13.99
11.59
9.74
6.00
11.38
11.30
76
1.507
FCF / Net incomex
0.704
0.693
0.743
0.797
0.698
0.696
0.604
0.545
0.507
0.541
0.376
0.545
0.695
23
3.77
ROIC%
6.08
3.58
3.24
0.98
0.40
1.07
0.40
2.58
1.01
3.49
6.89
1.07
1.82
17
11.83
Return on equity%
18.14
15.16
14.54
13.95
16.65
15.94
17.55
18.42
20.22
20.50
13.79
18.42
17.10
68
6.78
Return on assets%
11.85
14.27
15.88
13.14
14.07
12.60
12.67
11.28
11.09
10.00
14.76
11.28
12.63
58
7.78
EPS$
2.08
2.27
2.24
2.03
2.25
2.11
1.97
2.25
2.18
2.28
8.66
0.31%
1.60%
—
22.37
EPS growth%
24.94
26.39
23.70
23.86
26.59
28.01
25.63
27.25
25.20
23.68
15.39
25.63
25.42
93
1.46
Bookvalue per sh$
7.34
6.51
6.27
6.63
6.60
6.90
7.22
7.05
6.39
6.48
3.74
(0.38%)
(0.86%)
—
4.09
FCF per share$
7.13
8.01
8.45
8.27
9.64
10.41
10.45
10.20
11.04
10.58
7.52
1.88%
4.31%
—
7.92
Dividend per sh$
4.34
4.86
5.50
5.36
5.66
6.00
5.85
6.13
6.40
7.24
9.82
5.04%
4.89%
—
6.82
Div yield (avg)%
15.63
16.69
17.80
15.01
14.14
13.77
11.13
9.68
7.28
7.18
15.49
9.68
13.96
39
21.63
Payout ratio%
27.74
30.42
31.69
28.86
28.31
28.22
27.58
28.73
28.68
27.84
28.97
28.22
28.49
14
168.0
Shares (diluted)M
230.0
247.6
258.1
235.2
222.9
213.8
192.8
175.9
173.8
174.9
166.4
(4.73%)
(3.16%)
49
9.21
Buyback yield%
21.73
22.71
25.71
27.66
25.63
26.29
24.58
24.60
26.84
26.56
7.09
26.29
25.67
81
1.749
D/E ratiox
1.045
1.224
1.251
1.411
1.635
1.644
1.768
1.919
2.277
2.458
1.732
1.919
1.639
47
3.313
Enterprise value$B
2.979
2.999
3.030
3.372
3.178
3.185
3.581
3.632
3.788
4.097
2.275
5.21%
4.28%
82
2.220
LT debt$B
2.249
2.715
2.686
3.122
3.395
3.985
4.775
5.137
6.248
6.715
0.386
14.61%
11.96%
17
Revenue
$3.731B
3.38%
1.00×
Cost of revenue
$2.612B
3.38%
1.00×
Operating expenses
$628.6M
3.30%
0.99×
Property and equipment
16.56%
Goodwill & intangibles
16.04%
Spread over hurdle
(6.07%)