2.832
Revenue$B
1.891
2.025
2.191
2.378
2.567
2.699
2.844
3.086
3.319
3.547
3.055
6.69%
7.48%
94
12.61
Revenue growth%
4.49
2.88
1.39
4.34
1.66
4.55
5.50
5.87
6.79
9.45
21.59
5.87
4.52
9
26.96
Gross margin%
27.20
24.91
22.81
20.56
21.39
22.76
20.87
23.48
23.76
22.07
21.01
22.76
22.79
88
13.31
Operating margin%
29.24
30.73
28.66
26.94
24.79
24.04
21.88
22.71
19.76
19.71
22.93
21.88
24.41
29
25.15
Net margin%
6.16
4.22
4.69
7.57
4.88
2.30
2.46
0.40
2.67
4.59
7.21
2.46
4.41
76
31.55
P/E ratio (avg)x
30.83
34.25
35.92
32.96
34.45
36.11
38.76
36.31
32.88
36.83
14.41
36.31
35.18
32
9.808
EV/EBITx
27.40
29.04
30.07
35.08
34.65
36.37
42.94
49.59
58.48
62.58
28.60
49.59
35.72
14
26.11
FCF yield (avg)%
18.01
18.51
16.28
16.80
14.39
14.44
17.40
17.18
15.52
16.46
28.29
16.46
16.63
47
10.00
FCF margin%
26.97
27.98
28.01
26.42
25.30
24.48
24.64
26.74
28.43
27.44
6.93
26.74
26.85
74
1.287
FCF / Net incomex
1.163
1.318
1.464
1.327
1.488
1.352
1.415
1.514
1.584
1.654
0.389
1.514
1.439
15
25.22
ROIC%
31.76
34.35
32.15
33.40
32.64
31.65
34.54
35.78
33.99
32.54
22.00
33.99
33.02
77
21.39
Return on equity%
25.24
27.14
25.48
27.49
30.05
30.10
27.16
25.24
27.95
28.95
24.18
27.95
27.32
69
25.02
Return on assets%
22.63
21.12
22.24
22.44
24.97
26.46
23.94
23.79
24.28
27.23
3.83
24.28
23.87
32
23.79
EPS$
31.34
37.74
43.34
50.59
51.70
52.79
53.77
52.20
52.54
54.91
26.10
1.21%
6.54%
—
22.12
EPS growth%
18.35
16.52
17.56
17.87
14.90
13.27
12.12
11.97
9.69
11.13
11.59
11.97
14.08
86
9.14
Bookvalue per sh$
43.95
48.29
56.32
61.47
72.01
80.73
82.30
86.70
91.49
92.76
32.94
5.20%
8.52%
—
24.31
FCF per share$
21.56
20.90
22.57
19.55
17.03
17.07
15.83
14.08
12.64
13.37
22.24
(4.72%)
(3.97%)
—
24.59
Dividend per sh$
28.87
30.51
32.46
31.04
28.47
24.90
26.78
27.09
27.15
26.90
34.64
(1.13%)
(0.18%)
—
10.09
Div yield (avg)%
20.30
20.96
21.67
22.32
21.30
23.97
23.89
24.77
22.32
24.59
28.02
23.97
22.32
95
26.69
Payout ratio%
11.77
9.41
7.12
9.82
8.17
8.20
7.93
10.08
8.93
6.94
17.71
8.20
8.56
22
136.2
Shares (diluted)M
99.46
98.54
101.8
91.31
97.71
88.39
84.30
79.96
75.22
68.69
134.0
(6.81%)
(3.09%)
87
4.66
Buyback yield%
2.31
2.59
4.94
7.41
9.44
7.94
5.44
7.45
9.27
9.06
4.66
7.94
7.43
16
0.999
D/E ratiox
0.642
0.625
0.591
0.582
0.538
0.530
0.563
0.511
0.490
0.480
1.208
0.511
0.550
70
3.531
Enterprise value$B
4.810
5.189
5.399
5.872
5.601
6.581
6.511
6.299
6.679
7.088
2.917
4.82%
5.55%
33
1.564
LT debt$B
4.629
4.983
5.684
6.554
6.460
6.632
6.845
7.266
8.227
9.624
2.192
8.30%
9.25%
26
Revenue
$3.547B
7.48%
1.00×
Cost of revenue
$1.950B
7.72%
1.02×
Operating expenses
$587.0M
7.49%
1.00×
Property and equipment
18.47%