3.031
Revenue$B
3.355
3.383
3.413
3.462
3.566
3.723
3.899
3.944
4.034
4.066
3.297
2.66%
2.04%
10
18.07
Revenue growth%
12.86
11.85
11.01
12.28
9.73
11.50
13.06
15.87
16.72
17.96
24.43
15.87
12.57
5
8.50
Gross margin%
12.00
10.95
10.66
13.60
16.54
16.66
15.21
15.83
13.95
15.37
18.85
15.37
14.58
80
15.00
Operating margin%
11.18
8.67
9.12
6.34
6.27
6.70
5.52
4.54
4.71
5.98
24.43
5.52
6.31
16
7.36
Net margin%
33.68
36.10
33.24
31.44
30.26
29.12
28.41
26.08
24.57
24.25
27.04
26.08
29.69
8
32.56
P/E ratio (avg)x
25.17
26.01
25.42
24.17
22.75
21.74
23.10
23.35
22.04
20.61
8.800
22.04
23.23
71
34.36
EV/EBITx
55.93
55.16
64.54
73.56
83.01
96.14
101.1
114.9
111.9
118.7
36.21
111.9
89.57
41
29.15
FCF yield (avg)%
15.93
16.52
14.63
12.50
11.41
10.77
8.62
10.11
10.16
7.93
13.04
10.11
11.09
88
29.81
FCF margin%
3.22
3.93
2.81
1.01
2.74
4.90
2.70
2.03
0.40
0.40
17.51
2.03
2.72
43
1.586
FCF / Net incomex
0.441
0.425
0.456
0.426
0.439
0.403
0.436
0.399
0.398
0.407
1.106
0.403
0.426
20
26.00
ROIC%
15.01
14.14
13.54
10.83
8.46
8.40
7.42
5.31
5.75
4.78
13.33
5.75
8.43
36
8.04
Return on equity%
21.92
20.63
17.93
19.92
19.75
18.28
17.29
15.62
14.13
15.43
3.81
15.62
18.10
44
21.77
Return on assets%
12.80
13.16
13.30
12.27
9.38
7.28
5.72
4.32
7.06
8.95
6.00
7.06
9.17
9
5.70
EPS$
4.99
5.18
5.00
4.72
4.42
4.58
4.71
4.31
4.53
4.61
6.05
0.86%
(1.04%)
—
16.25
EPS growth%
25.08
26.12
27.73
28.31
29.16
30.92
28.22
28.49
27.03
26.41
28.80
28.22
27.98
91
3.41
Bookvalue per sh$
1.43
1.48
1.46
1.54
1.72
1.87
1.92
2.12
2.27
2.39
1.65
6.80%
5.55%
—
1.77
FCF per share$
4.44
4.94
5.33
5.34
5.90
6.88
7.54
8.18
8.76
8.43
1.22
7.40%
8.19%
—
2.44
Dividend per sh$
1.51
1.45
1.52
1.66
1.85
1.89
2.13
2.35
2.64
2.54
4.86
6.60%
5.24%
—
2.47
Div yield (avg)%
15.82
17.81
18.51
15.52
17.18
14.95
15.38
16.80
19.12
16.45
24.84
16.45
16.63
80
20.48
Payout ratio%
33.44
31.69
30.35
28.27
27.32
26.00
26.66
24.64
27.36
28.09
22.80
26.66
27.72
71
542.8
Shares (diluted)M
458.9
491.8
419.8
384.4
374.2
394.3
383.7
345.2
307.5
287.4
557.0
(5.14%)
(5.28%)
27
27.20
Buyback yield%
22.88
20.41
17.92
19.44
20.83
19.75
17.54
17.15
15.59
15.96
11.44
17.15
18.68
58
0.677
D/E ratiox
0.986
1.121
1.235
1.481
1.755
1.789
2.033
2.190
2.546
2.933
1.612
2.190
1.772
37
1.920
Enterprise value$B
1.931
2.194
2.279
2.188
2.172
2.502
2.984
3.102
3.448
3.723
1.025
11.38%
6.64%
20
1.670
LT debt$B
3.085
3.693
3.933
4.595
5.195
5.577
5.736
6.801
7.098
8.445
1.592
10.20%
11.07%
34
Revenue
$4.066B
2.04%
1.00×
Cost of revenue
$2.769B
1.91%
0.99×
Operating expenses
$895.0M
2.46%
1.04×
Property and equipment
18.23%
Goodwill & intangibles
16.89%