2.630
Revenue$B
3.830
3.916
3.978
3.977
3.976
4.063
4.134
4.178
4.218
4.143
2.797
0.83%
0.84%
87
15.15
Revenue growth%
2.09
3.05
5.68
3.01
0.69
0.89
1.14
0.40
2.48
0.40
13.26
0.89
1.61
24
16.83
Gross margin%
2.49
3.38
0.84
3.64
2.63
0.40
1.39
0.40
3.19
4.47
18.41
1.39
2.56
44
19.15
Operating margin%
1.40
3.21
2.81
5.12
6.31
8.19
8.06
6.57
5.73
6.74
6.75
6.74
6.02
49
8.91
Net margin%
19.79
16.97
17.07
19.90
22.53
24.56
25.75
23.63
24.04
25.35
2.63
24.56
23.08
69
8.013
P/E ratio (avg)x
17.59
16.59
14.81
13.80
13.18
14.14
12.96
12.53
12.06
12.66
33.24
12.66
13.49
85
19.60
EV/EBITx
10.76
11.69
12.29
12.79
13.82
13.55
14.28
14.68
16.19
16.24
7.430
14.68
13.69
37
29.30
FCF yield (avg)%
24.73
25.67
27.64
29.76
27.75
25.99
25.16
23.67
25.41
23.93
4.62
25.16
25.54
52
6.98
FCF margin%
5.43
3.46
0.76
0.40
0.47
0.66
0.40
2.37
2.04
3.13
5.20
2.04
1.40
73
0.557
FCF / Net incomex
2.301
2.584
2.644
3.159
3.456
3.429
3.769
4.489
4.442
4.311
1.604
4.311
3.443
29
22.22
ROIC%
8.93
7.23
8.35
9.71
10.86
12.97
10.76
12.95
15.46
13.76
5.39
12.97
10.81
75
15.53
Return on equity%
20.12
17.81
18.26
19.39
16.87
14.19
15.81
13.63
14.68
14.32
11.21
14.32
16.34
58
29.84
Return on assets%
19.83
21.20
20.79
23.10
21.62
21.50
21.19
18.56
20.97
20.54
14.08
20.97
21.08
18
13.19
EPS$
35.45
34.50
37.55
41.93
40.93
41.84
46.05
46.32
52.00
50.84
13.46
4.43%
4.57%
—
15.17
EPS growth%
23.00
21.44
20.36
17.89
18.17
17.63
17.33
17.22
16.13
13.33
2.44
17.22
17.76
44
67.16
Bookvalue per sh$
116.69
119.03
127.02
125.84
134.22
133.80
129.71
139.74
134.31
150.30
15.62
2.29%
3.76%
—
26.51
FCF per share$
33.78
33.33
31.84
30.65
30.42
30.73
28.61
29.30
30.04
28.19
70.28
(1.51%)
(0.85%)
—
46.35
Dividend per sh$
52.27
59.10
60.54
68.20
71.96
67.99
64.93
65.91
64.27
66.81
63.45
(1.48%)
3.11%
—
24.62
Div yield (avg)%
21.13
22.32
23.18
25.23
24.64
27.07
29.69
32.44
31.78
34.15
5.30
31.78
26.15
61
4.93
Payout ratio%
25.45
27.98
30.53
30.81
33.58
31.76
31.40
31.65
33.80
33.50
12.46
31.76
31.53
39
61.52
Shares (diluted)M
41.97
40.12
39.01
34.91
31.97
34.71
31.16
33.39
36.59
35.09
61.46
1.88%
(2.25%)
71
28.46
Buyback yield%
20.66
22.85
20.93
21.72
22.55
21.26
21.67
22.91
25.60
24.73
9.59
22.91
22.14
94
1.197
D/E ratiox
2.081
1.919
1.782
1.777
1.979
2.156
2.092
2.282
2.118
2.289
0.203
2.156
2.087
61
3.140
Enterprise value$B
4.334
3.961
3.995
3.999
3.949
3.867
3.961
3.777
3.754
3.990
3.797
0.21%
0.05%
41
4.448
LT debt$B
2.455
2.308
2.068
2.156
2.170
2.162
2.015
2.237
2.412
2.300
0.758
1.17%
0.34%
41
Revenue
$4.143B
0.84%
1.00×
Cost of revenue
$2.069B
0.84%
1.00×
Operating expenses
$903.1M
0.71%
0.99×
Goodwill & intangibles
17.42%
Property and equipment
17.11%
Spread over hurdle
15.84%