2.264
Revenue$B
2.068
2.155
2.237
2.274
2.360
2.493
2.584
2.631
2.721
2.806
2.495
3.52%
3.70%
44
3.69
Revenue growth%
21.12
20.98
22.41
20.78
23.22
20.33
19.51
20.02
18.10
18.74
2.07
19.51
20.56
13
22.97
Gross margin%
12.00
11.80
9.92
12.72
13.05
11.90
10.09
12.63
12.85
10.37
10.20
11.90
11.95
37
28.65
Operating margin%
20.06
22.10
23.24
20.54
18.67
19.18
18.87
15.98
18.01
19.06
28.76
18.87
19.12
65
24.36
Net margin%
17.17
16.67
15.51
16.26
18.94
18.60
17.11
14.54
12.86
12.71
26.50
14.54
16.46
32
12.18
P/E ratio (avg)x
29.07
26.96
27.71
29.73
27.66
26.17
25.61
26.62
28.28
26.90
34.13
26.62
27.31
64
19.99
EV/EBITx
18.31
20.08
20.65
22.53
23.18
23.44
26.01
24.46
22.88
23.27
19.59
23.44
23.03
42
6.66
FCF yield (avg)%
7.11
9.17
6.52
9.02
9.48
7.97
10.53
11.68
13.82
11.21
11.84
11.21
9.32
44
18.23
FCF margin%
5.26
7.42
7.95
8.82
5.99
7.63
8.84
6.89
7.55
9.25
17.62
7.63
7.59
46
0.754
FCF / Net incomex
1.093
1.173
1.208
1.316
1.177
1.010
1.079
1.119
1.178
1.103
1.345
1.103
1.146
79
9.99
ROIC%
15.79
14.11
17.07
17.46
18.84
16.51
18.72
20.47
21.93
24.50
21.31
20.47
18.09
9
16.68
Return on equity%
25.49
25.85
26.91
26.61
25.58
25.24
23.57
24.26
24.85
27.60
6.43
24.85
25.53
54
16.31
Return on assets%
12.46
12.46
12.89
10.28
7.94
8.33
6.32
4.58
6.66
7.56
6.08
6.66
8.14
27
15.23
EPS$
13.01
14.97
17.60
17.44
18.92
21.79
24.70
23.93
26.76
29.96
17.00
9.63%
10.10%
—
24.88
EPS growth%
18.31
15.75
13.99
16.80
16.23
17.61
15.48
16.87
19.05
20.50
14.50
17.61
16.84
33
17.26
Bookvalue per sh$
3.90
3.81
4.14
4.38
5.12
5.79
6.40
7.00
7.88
7.88
10.74
9.00%
7.90%
—
14.11
FCF per share$
14.43
14.51
15.05
16.34
19.55
23.34
25.03
27.97
30.03
29.68
8.50
8.71%
8.21%
—
4.33
Dividend per sh$
6.73
6.41
6.47
6.22
6.28
6.05
6.05
5.98
5.84
5.28
3.77
(3.44%)
(2.73%)
—
5.51
Div yield (avg)%
12.43
9.53
11.72
10.93
8.10
5.37
7.38
6.29
7.49
9.74
10.37
7.38
8.81
13
2.09
Payout ratio%
7.53
8.73
10.81
8.61
7.52
9.27
8.30
7.23
5.96
4.06
7.19
7.23
7.92
12
50.95
Shares (diluted)M
57.34
59.95
57.87
55.97
57.47
58.81
55.14
52.09
55.36
56.17
51.21
(0.46%)
(0.56%)
52
8.93
Buyback yield%
23.20
23.14
24.21
25.61
25.47
25.49
25.52
27.22
25.11
24.39
7.61
25.49
25.29
87
0.196
D/E ratiox
1.413
1.416
1.505
1.460
1.335
1.324
1.194
1.143
1.172
1.107
0.589
1.172
1.329
41
1.716
Enterprise value$B
0.888
0.873
0.945
0.894
0.811
0.795
0.822
0.915
1.014
1.129
2.037
6.85%
3.01%
33
0.548
LT debt$B
1.923
2.012
2.210
2.333
2.133
2.276
2.598
2.848
2.912
2.922
1.460
6.50%
3.55%
54
Revenue
$2.806B
3.70%
1.00×
Cost of revenue
$1.664B
3.51%
0.98×
Operating expenses
$451.7M
4.29%
1.06×
Property and equipment
14.76%
Spread over hurdle
10.02%