0.189
Revenue$B
1.489
1.499
1.550
1.555
1.577
1.628
1.672
1.664
1.671
1.656
0.211
0.98%
1.36%
44
3.79
Revenue growth%
21.62
23.04
25.51
27.82
26.06
23.44
25.31
22.46
24.14
25.81
19.92
24.14
24.72
17
5.96
Gross margin%
4.69
6.34
4.32
5.73
7.99
5.26
3.06
1.51
2.32
4.19
20.90
3.06
4.51
81
5.00
Operating margin%
9.80
10.97
9.82
7.12
4.41
6.08
7.51
9.13
6.52
5.84
22.57
6.52
7.32
39
19.20
Net margin%
14.49
12.36
10.30
7.69
5.73
6.49
5.90
7.93
7.81
6.31
12.90
6.49
7.75
26
19.70
P/E ratio (avg)x
12.60
12.74
13.40
13.67
16.06
16.81
17.53
18.69
18.46
18.22
24.27
18.22
16.43
29
25.17
EV/EBITx
30.69
29.24
27.93
27.67
26.30
23.60
22.59
22.43
20.39
19.23
18.06
22.43
24.95
56
13.22
FCF yield (avg)%
11.26
10.27
9.57
9.14
11.36
9.42
8.14
10.34
10.28
8.67
29.51
9.42
9.92
30
10.48
FCF margin%
16.08
15.07
16.37
14.26
11.43
11.45
12.65
9.85
12.35
13.95
5.94
12.35
13.30
61
1.430
FCF / Net incomex
0.458
0.437
0.475
0.514
0.455
0.490
0.501
0.482
0.498
0.451
1.227
0.490
0.479
71
3.07
ROIC%
14.27
16.75
14.05
15.85
16.07
17.10
15.92
15.79
16.67
13.83
19.64
15.92
15.89
41
25.54
Return on equity%
12.89
10.99
10.44
10.66
9.20
10.01
10.12
8.64
9.95
12.95
7.62
10.01
10.28
55
18.98
Return on assets%
26.34
26.53
26.45
26.06
28.45
28.76
27.87
27.47
29.04
31.30
23.06
28.76
27.67
16
1.95
EPS$
1.74
1.89
1.90
1.81
1.92
1.89
1.85
1.94
1.91
1.63
2.04
(3.22%)
(0.85%)
—
15.72
EPS growth%
26.14
26.25
28.21
31.16
31.50
30.30
30.40
29.75
31.67
31.69
24.90
30.40
30.35
77
0.95
Bookvalue per sh$
3.51
3.83
4.24
4.63
4.54
4.81
5.19
5.38
5.01
5.29
1.18
3.09%
3.95%
—
4.21
FCF per share$
5.37
6.48
7.36
7.20
8.07
8.98
9.23
9.49
9.94
10.77
3.88
5.95%
8.58%
—
2.51
Dividend per sh$
2.32
2.46
2.67
2.55
2.77
3.08
3.14
3.40
3.38
3.23
1.95
3.14%
3.20%
—
10.78
Div yield (avg)%
0.40
0.40
0.40
2.75
2.65
1.61
2.29
3.11
3.05
0.48
16.69
2.29
1.95
27
29.22
Payout ratio%
2.65
4.43
7.19
7.79
10.14
10.99
8.79
9.19
6.98
4.12
10.24
8.79
7.49
39
382.0
Shares (diluted)M
425.8
465.1
442.3
481.2
495.2
508.6
461.1
481.9
452.0
444.1
402.4
(2.15%)
1.38%
75
22.50
Buyback yield%
11.32
8.96
9.02
8.74
7.55
8.99
6.29
3.34
4.65
7.18
20.54
6.29
8.15
66
1.625
D/E ratiox
1.454
1.416
1.226
1.081
0.932
0.797
0.789
0.778
0.820
0.836
0.897
0.797
0.884
34
0.405
Enterprise value$B
1.276
1.341
1.273
1.361
1.413
1.492
1.393
1.330
1.317
1.440
0.179
0.37%
1.42%
92
424.7
LT debt$M
720.4
655.2
653.8
596.0
541.1
593.0
538.9
531.6
540.9
514.3
129.3
(1.01%)
(2.61%)
65
Revenue
$1.656B
1.36%
1.00×
Cost of revenue
$840.6M
1.50%
1.01×
Operating expenses
$228.1M
0.44%
0.91×
Goodwill & intangibles
19.62%
Property and equipment
14.18%