3.423
Revenue$B
2.075
2.118
2.126
2.176
2.278
2.360
2.458
2.534
2.625
2.652
3.621
3.09%
2.64%
33
6.06
Revenue growth%
5.24
7.92
10.15
12.47
10.01
7.75
6.77
8.17
8.26
9.62
21.78
8.17
8.22
9
22.98
Gross margin%
27.84
29.57
28.00
28.65
27.42
26.58
27.67
30.56
28.38
28.20
18.49
28.20
28.10
33
13.50
Operating margin%
24.61
27.32
29.22
29.77
27.46
30.40
29.33
31.46
29.91
27.80
19.41
29.91
29.27
81
10.95
Net margin%
29.23
31.03
30.92
33.58
32.87
30.63
28.55
29.43
32.01
32.02
10.68
30.63
30.97
39
6.936
P/E ratio (avg)x
10.04
8.898
8.895
8.243
7.262
7.394
7.379
7.816
7.131
6.562
9.833
7.379
7.605
32
37.10
EV/EBITx
51.36
59.19
57.77
58.44
67.61
77.00
78.84
78.56
85.72
96.57
10.01
78.84
72.31
38
10.61
FCF yield (avg)%
6.74
7.30
9.21
8.53
6.40
3.46
5.42
4.23
4.42
4.32
9.39
4.32
5.91
27
4.06
FCF margin%
28.13
29.37
27.58
28.63
27.34
26.20
25.64
25.13
22.84
25.34
25.18
25.34
26.77
92
1.565
FCF / Net incomex
1.068
1.082
1.099
1.263
1.457
1.642
1.786
1.851
1.778
1.859
1.762
1.786
1.550
12
16.22
ROIC%
16.71
15.64
12.77
13.18
14.26
13.43
13.26
15.59
17.51
16.92
16.03
15.59
14.93
94
11.72
Return on equity%
29.10
30.39
28.38
29.57
29.64
31.80
33.14
34.80
34.11
35.28
18.10
34.11
31.09
7
8.80
Return on assets%
8.80
8.94
9.87
7.90
4.96
5.45
8.36
7.74
10.54
10.13
10.91
8.36
8.58
44
15.27
EPS$
11.72
13.04
12.87
14.13
15.74
17.29
19.40
19.76
20.27
23.35
16.21
8.21%
8.01%
—
22.91
EPS growth%
29.82
30.84
30.10
30.02
27.58
29.43
30.25
28.71
28.32
27.63
27.65
28.71
29.62
44
2.64
Bookvalue per sh$
6.96
7.43
7.96
7.10
7.17
7.06
7.56
7.39
7.27
6.68
3.88
(1.43%)
(1.97%)
—
12.79
FCF per share$
5.58
5.56
5.66
5.70
6.44
6.02
5.73
5.58
5.76
6.28
2.52
(0.52%)
1.68%
—
3.71
Dividend per sh$
14.57
13.68
12.15
12.01
11.71
11.80
12.32
12.37
11.17
10.45
8.04
(2.26%)
(3.88%)
—
15.11
Div yield (avg)%
5.08
7.59
4.72
3.80
2.67
3.92
3.15
5.04
4.05
2.95
18.90
3.92
3.99
68
13.11
Payout ratio%
15.95
17.11
19.32
20.66
18.25
20.19
22.29
23.15
22.70
23.74
20.67
22.70
20.42
49
170.0
Shares (diluted)M
193.0
194.3
186.1
182.4
192.3
178.9
199.5
211.1
210.7
195.6
173.7
0.34%
0.47%
51
8.99
Buyback yield%
14.11
12.28
11.72
8.84
9.25
10.83
9.46
11.01
9.86
12.01
22.85
10.83
10.92
32
0.528
D/E ratiox
0.923
0.897
0.989
1.082
1.247
1.145
1.114
1.168
1.205
1.327
0.496
1.168
1.130
24
0.376
Enterprise value$B
0.797
0.692
0.749
0.729
0.661
0.693
0.703
0.693
0.714
0.615
1.306
(1.43%)
(3.65%)
40
2.808
LT debt$B
1.605
1.617
1.407
1.405
1.291
1.382
1.402
1.493
1.404
1.472
1.537
2.66%
(0.92%)
64
Revenue
$2.652B
2.64%
1.00×
Cost of revenue
$1.731B
3.03%
1.04×
Operating expenses
$401.2M
1.66%
0.91×
Property and equipment
17.40%
Goodwill & intangibles
13.61%
Spread over hurdle
(1.32%)