6.424
Revenue$B
5.206
5.376
5.547
5.608
5.827
5.953
6.240
6.418
6.545
6.833
6.666
3.24%
3.00%
75
4.06
Revenue growth%
13.84
14.51
12.73
11.09
12.65
10.20
10.40
10.27
7.80
10.06
26.36
10.20
10.75
37
7.54
Gross margin%
27.88
27.20
29.14
28.84
27.69
27.60
29.39
31.73
31.33
28.77
15.91
29.39
28.81
38
8.88
Operating margin%
12.53
12.37
14.38
14.74
17.47
15.42
16.32
14.41
12.69
11.55
2.76
14.41
14.39
81
6.02
Net margin%
4.19
5.51
3.55
4.99
2.48
3.69
2.79
4.49
4.89
4.91
5.64
4.49
4.34
14
36.32
P/E ratio (avg)x
11.54
12.13
11.41
11.97
13.39
15.08
15.10
14.85
16.77
16.24
15.19
15.10
14.12
83
17.97
EV/EBITx
39.08
38.40
37.90
39.43
40.49
45.11
51.10
54.12
52.09
54.04
22.40
52.09
42.80
66
20.16
FCF yield (avg)%
7.34
9.41
6.81
6.19
4.37
6.23
5.73
5.95
8.79
11.10
16.65
6.23
6.52
93
18.35
FCF margin%
7.87
8.74
6.85
9.06
9.92
9.50
8.69
9.92
9.42
8.05
26.58
9.42
8.90
19
0.713
FCF / Net incomex
1.280
1.505
1.462
1.460
1.662
1.860
1.803
2.021
2.326
2.747
1.579
2.021
1.732
32
25.89
ROIC%
24.58
25.13
24.40
23.93
26.30
25.61
24.44
26.20
23.86
25.17
18.77
25.17
24.86
12
10.43
Return on equity%
16.43
18.98
20.25
19.86
22.28
21.10
23.68
22.51
23.16
21.29
22.86
22.51
21.20
65
27.06
Return on assets%
5.30
8.12
9.22
10.11
11.18
11.49
14.35
16.17
16.68
15.49
25.02
15.49
11.33
17
6.31
EPS$
3.67
3.56
3.38
3.76
4.28
4.80
4.87
5.24
5.43
5.52
6.85
5.21%
5.37%
—
28.62
EPS growth%
13.25
12.69
13.06
10.80
13.12
14.24
15.74
14.87
17.32
17.37
19.82
15.74
13.74
64
5.14
Bookvalue per sh$
5.64
5.45
5.15
5.24
5.79
6.27
7.34
8.10
7.83
7.89
7.41
6.39%
4.02%
—
4.03
FCF per share$
4.91
5.33
5.55
6.46
6.01
6.25
6.12
5.88
6.66
6.43
2.07
1.36%
2.11%
—
8.61
Dividend per sh$
5.33
5.65
5.34
5.08
5.18
5.44
6.38
7.39
7.72
7.57
5.29
7.89%
5.10%
—
26.29
Div yield (avg)%
26.95
25.28
27.35
28.35
26.54
26.72
25.59
27.78
28.04
30.91
11.17
27.78
27.15
62
18.14
Payout ratio%
23.97
21.50
24.01
25.65
25.19
26.56
27.53
24.61
22.74
20.25
8.19
24.61
24.31
42
96.07
Shares (diluted)M
107.5
125.2
120.4
133.4
130.7
135.0
139.6
162.0
160.3
184.2
92.80
7.10%
6.57%
53
18.54
Buyback yield%
15.52
14.19
16.71
16.30
17.24
19.21
20.00
17.70
17.15
20.01
21.79
19.21
17.19
6
1.213
D/E ratiox
0.633
0.696
0.677
0.772
0.741
0.719
0.856
0.901
1.037
1.034
0.267
0.901
0.756
19
5.920
Enterprise value$B
2.986
3.456
3.594
4.193
4.488
4.699
5.479
5.549
5.652
6.058
0.597
6.18%
8.12%
59
2.865
LT debt$B
3.648
3.274
3.153
3.424
3.202
2.949
2.821
2.614
2.346
2.217
1.220
(7.09%)
(5.13%)
40
Revenue
$6.833B
3.00%
1.00×
Cost of revenue
$4.783B
3.00%
1.00×
Operating expenses
$1.212B
3.35%
1.04×
Property and equipment
17.49%