0.508
Revenue$B
1.794
1.803
1.821
1.796
1.785
1.807
1.864
1.893
1.873
1.885
0.534
1.09%
0.42%
25
23.33
Revenue growth%
20.10
19.03
20.12
21.24
19.59
21.19
23.40
25.28
23.39
22.78
28.62
23.39
21.22
23
12.94
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.18
2.78
2.35
2.17
13.52
2.35
0.40
84
8.73
Operating margin%
27.92
28.06
26.76
24.44
26.35
27.74
30.10
32.79
32.74
35.16
9.32
32.74
27.99
78
29.83
Net margin%
6.16
7.69
5.21
2.73
5.12
2.44
2.30
4.52
3.78
2.82
9.88
2.82
4.15
47
34.26
P/E ratio (avg)x
19.58
21.54
21.93
22.39
21.62
22.93
26.16
26.81
28.53
32.04
22.69
26.81
22.66
72
11.00
EV/EBITx
25.34
27.14
29.20
30.64
32.76
36.64
34.38
33.48
29.47
26.16
24.06
33.48
30.06
64
19.78
FCF yield (avg)%
12.25
13.87
14.55
12.56
11.81
14.76
12.21
13.94
11.73
12.94
3.71
12.94
12.75
38
15.61
FCF margin%
24.36
23.46
26.17
25.39
27.56
28.28
27.25
26.59
25.13
23.87
15.79
26.59
25.78
44
1.086
FCF / Net incomex
0.949
0.877
0.939
0.894
0.992
0.945
0.935
0.935
0.867
0.915
0.830
0.935
0.935
89
7.74
ROIC%
9.73
8.48
7.25
5.68
7.51
7.78
9.51
11.27
11.12
12.27
8.87
11.12
8.99
54
28.42
Return on equity%
24.03
24.75
26.21
25.05
27.19
29.82
27.96
25.32
25.12
23.21
3.51
25.32
25.22
11
3.82
Return on assets%
30.68
29.73
31.03
32.88
30.48
30.49
31.34
29.62
27.44
27.16
21.74
29.62
30.48
75
3.74
EPS$
19.01
21.78
22.33
24.16
26.38
29.62
28.98
28.82
33.31
39.84
4.07
8.59%
8.76%
—
11.86
EPS growth%
15.04
16.39
18.92
20.10
17.14
17.89
15.84
16.16
18.78
18.88
23.90
17.89
17.51
67
3.76
Bookvalue per sh$
13.70
15.63
16.30
16.34
16.15
17.70
18.80
21.25
23.50
22.80
10.32
7.14%
5.85%
—
13.93
FCF per share$
29.18
28.34
31.20
29.84
34.76
41.02
40.97
47.35
49.65
49.71
13.87
7.41%
6.85%
—
14.96
Dividend per sh$
6.11
6.86
6.85
7.26
8.12
8.15
8.89
9.27
11.01
11.10
9.19
6.44%
5.86%
—
27.06
Div yield (avg)%
18.58
20.70
20.18
19.32
17.09
17.01
15.55
17.20
16.67
14.46
22.26
16.67
17.15
69
6.38
Payout ratio%
3.05
0.69
2.34
4.12
6.98
9.20
8.36
6.98
4.14
3.83
24.84
6.98
4.13
52
78.15
Shares (diluted)M
86.75
89.60
80.04
79.99
74.84
77.01
75.73
78.12
76.25
67.93
76.61
(1.92%)
(1.78%)
74
15.09
Buyback yield%
6.56
4.95
2.38
2.66
1.76
2.57
1.49
3.21
3.01
4.95
9.10
3.01
2.84
67
0.431
D/E ratiox
1.114
1.298
1.426
1.542
1.761
2.083
2.092
2.358
2.730
3.063
1.550
2.358
1.922
31
1.091
Enterprise value$B
1.306
1.344
1.328
1.233
1.106
1.203
1.335
1.507
1.540
1.521
0.312
6.58%
0.76%
46
0.203
LT debt$B
1.702
1.871
2.037
2.024
1.942
1.802
1.823
1.935
2.003
2.097
0.370
1.55%
2.96%
10
Revenue
$1.885B
0.42%
1.00×
Cost of revenue
$944.0M
0.25%
0.98×
Operating expenses
$352.0M
0.89%
1.05×
Property and equipment
21.46%
Goodwill & intangibles
13.37%
Spread over hurdle
12.59%