608.9
Revenue$B
505.8
542.4
582.2
622.0
647.3
681.7
735.6
765.8
804.2
865.4
656.7
5.98%
6.06%
73
14.14
Revenue growth%
24.87
22.94
23.09
25.68
27.66
29.89
31.67
28.72
29.65
32.52
4.09
29.89
28.19
6
25.27
Gross margin%
19.61
22.56
22.83
20.34
19.69
17.39
16.19
16.16
15.44
14.17
2.70
16.16
18.50
71
23.15
Operating margin%
13.77
11.69
13.33
16.12
14.85
16.45
15.70
17.88
18.06
17.69
5.70
17.69
15.91
10
15.48
Net margin%
4.42
3.00
3.66
3.73
5.57
7.22
6.20
7.36
6.89
7.96
15.65
7.22
5.88
40
15.37
P/E ratio (avg)x
32.02
32.88
31.65
31.07
36.50
36.26
41.50
39.34
42.92
42.04
20.41
41.50
36.38
69
29.70
EV/EBITx
11.45
12.56
13.44
14.66
15.07
16.10
18.71
20.15
21.45
21.27
30.55
20.15
15.59
42
27.85
FCF yield (avg)%
3.24
2.05
1.46
2.95
4.74
3.12
4.16
3.83
2.76
0.40
4.79
3.12
3.04
32
19.07
FCF margin%
29.29
29.02
28.50
26.16
26.54
29.54
30.56
30.66
31.77
30.84
19.10
30.66
29.41
43
1.589
FCF / Net incomex
1.312
1.481
1.608
1.773
2.050
2.310
2.625
2.880
2.778
3.129
1.046
2.778
2.180
75
23.85
ROIC%
10.66
8.73
11.27
9.43
10.03
12.13
14.71
16.51
16.01
15.17
14.78
15.17
11.70
10
21.05
Return on equity%
29.89
30.18
32.97
32.52
33.95
32.38
31.62
33.54
31.50
28.69
9.90
31.62
32.00
72
17.92
Return on assets%
4.67
2.80
3.24
5.10
5.18
3.38
0.40
2.06
1.35
3.84
20.02
2.06
3.31
80
0.83
EPS$
1.13
1.24
1.29
1.18
1.26
1.30
1.35
1.43
1.51
1.61
0.86
5.04%
3.94%
—
10.60
EPS growth%
0.40
0.40
1.46
0.40
2.43
0.40
0.40
0.40
0.40
1.49
15.79
0.40
0.40
22
0.76
Bookvalue per sh$
5.39
5.68
6.35
6.70
6.64
6.68
6.74
7.28
8.34
8.76
1.78
5.72%
6.67%
—
3.68
FCF per share$
5.95
6.18
7.09
7.71
8.47
9.20
9.81
9.67
9.90
10.23
3.04
3.85%
5.99%
—
1.54
Dividend per sh$
4.09
4.39
5.00
5.17
5.02
4.95
5.03
5.68
6.00
6.27
5.22
4.55%
4.43%
—
2.16
Div yield (avg)%
14.82
13.45
14.72
14.55
16.61
18.31
17.26
19.87
22.11
23.19
18.60
19.87
16.93
20
9.23
Payout ratio%
15.88
14.39
11.42
13.77
16.52
15.09
15.26
16.75
15.55
16.31
12.72
15.55
15.40
6
123.6
Shares (diluted)B
121.7
131.4
145.4
163.9
192.0
209.0
234.8
255.1
285.5
312.6
124.5
10.24%
9.96%
38
28.36
Buyback yield%
4.48
3.91
1.65
0.40
0.40
1.12
3.52
3.47
2.83
5.37
20.17
3.47
3.15
6
1.784
D/E ratiox
1.564
1.594
1.403
1.256
1.385
1.467
1.534
1.335
1.395
1.538
1.396
1.467
1.435
91
617.5
Enterprise value$B
106.9
115.3
119.7
110.4
109.6
101.5
93.16
86.07
88.65
89.32
501.4
(4.00%)
(1.35%)
73
389.0
LT debt$B
799.7
739.5
810.2
871.2
864.1
864.4
813.1
786.7
848.1
787.3
35.62
(1.84%)
0.57%
83
Revenue
$865.4B
6.06%
1.00×
Cost of revenue
$505.0B
6.06%
1.00×
Operating expenses
$124.0B
5.86%
0.98×
Goodwill & intangibles
16.29%
Property and equipment
16.11%