1.628
Revenue$B
1.142
1.197
1.254
1.306
1.401
1.503
1.636
1.749
1.867
1.985
1.667
7.22%
6.47%
22
17.12
Revenue growth%
17.53
15.25
13.58
12.16
9.44
8.65
11.34
12.25
9.81
9.71
5.69
9.81
11.75
23
11.90
Gross margin%
22.88
22.25
21.85
22.81
24.69
23.97
26.15
28.51
27.37
28.48
4.01
27.37
24.33
56
18.26
Operating margin%
20.19
23.01
22.74
24.15
21.81
21.88
24.69
22.75
22.26
19.91
2.06
22.26
22.50
20
9.69
Net margin%
7.36
9.84
8.97
9.79
11.79
13.22
11.74
10.66
11.80
9.83
28.20
11.74
10.25
11
23.70
P/E ratio (avg)x
16.68
16.96
15.53
16.73
14.62
15.66
14.46
15.08
13.56
12.21
11.95
14.46
15.31
81
18.80
EV/EBITx
9.590
8.544
8.484
8.423
7.344
6.910
7.331
7.013
6.635
6.176
24.15
6.910
7.338
92
8.69
FCF yield (avg)%
2.18
2.80
4.02
3.12
0.55
0.40
2.45
4.73
7.69
5.00
22.08
4.73
2.96
84
29.15
FCF margin%
21.19
19.20
16.62
19.28
20.75
21.73
22.61
20.41
20.94
19.97
2.32
20.94
20.58
75
0.388
FCF / Net incomex
1.231
1.196
1.282
1.412
1.409
1.329
1.271
1.154
1.047
1.102
1.508
1.154
1.251
22
5.24
ROIC%
12.38
14.59
16.70
18.35
20.56
23.22
26.07
28.71
26.53
25.70
11.45
26.07
21.89
11
26.73
Return on equity%
18.27
17.45
20.33
17.55
19.98
19.51
17.18
19.22
21.36
18.85
11.31
19.22
19.03
92
28.38
Return on assets%
26.95
28.58
25.82
25.50
26.78
27.75
25.16
28.13
25.44
26.24
3.97
26.24
26.51
82
0.65
EPS$
1.29
1.36
1.50
1.52
1.63
1.73
1.86
1.91
1.93
2.00
0.69
4.16%
4.28%
—
21.03
EPS growth%
28.82
28.25
27.54
26.60
27.04
28.43
28.08
30.69
28.10
27.41
23.50
28.10
28.09
62
0.89
Bookvalue per sh$
0.54
0.62
0.68
0.81
0.93
1.07
1.29
1.28
1.28
1.43
0.89
8.92%
12.05%
—
0.44
FCF per share$
1.04
1.19
1.34
1.47
1.39
1.48
1.56
1.76
1.99
2.16
1.00
9.29%
7.22%
—
0.37
Dividend per sh$
0.71
0.74
0.76
0.80
0.79
0.74
0.73
0.68
0.66
0.64
0.94
(3.95%)
(1.78%)
—
18.13
Div yield (avg)%
14.32
12.87
13.64
11.39
9.64
9.69
8.53
8.70
10.80
8.14
13.24
8.70
10.25
51
26.82
Payout ratio%
23.48
25.02
26.75
24.13
23.94
23.12
25.35
22.48
22.99
21.97
20.72
22.99
23.71
11
429.5
Shares (diluted)M
419.7
419.7
435.5
475.3
458.7
487.9
428.2
432.2
407.0
421.3
434.4
(1.69%)
(0.21%)
64
6.92
Buyback yield%
16.28
17.89
17.57
16.51
18.42
18.12
16.71
13.99
12.78
15.21
3.53
15.21
16.61
45
1.757
D/E ratiox
0.755
0.801
0.754
0.716
0.672
0.717
0.684
0.642
0.750
0.696
0.875
0.696
0.716
79
0.767
Enterprise value$B
0.974
1.133
1.206
1.191
1.401
1.329
1.365
1.458
1.449
1.405
1.144
0.07%
4.70%
51
844.5
LT debt$M
152.5
147.9
135.2
146.9
133.2
140.6
149.7
143.4
156.2
166.2
897.5
4.52%
0.04%
94
Revenue
$1.985B
6.47%
1.00×
Cost of revenue
$923.3M
6.00%
0.96×
Operating expenses
$453.2M
7.19%
1.07×
Property and equipment
16.83%
Spread over hurdle
89.39%