0.874
Revenue$B
2.101
2.139
2.107
2.149
2.180
2.223
2.178
2.158
2.159
2.130
0.941
(0.47%)
0.06%
88
5.09
Revenue growth%
13.66
10.99
13.00
12.27
12.92
14.44
14.90
14.86
13.70
13.21
22.86
14.44
13.43
18
5.26
Gross margin%
17.96
18.11
15.99
14.29
12.91
15.01
13.96
11.87
10.96
10.48
12.87
11.87
14.12
16
17.15
Operating margin%
21.24
20.07
22.67
23.99
25.38
25.58
24.21
25.42
24.72
25.19
4.42
25.19
24.46
66
14.80
Net margin%
11.56
9.65
8.60
11.08
12.21
13.03
15.28
15.48
15.99
18.88
29.18
15.48
12.62
34
35.86
P/E ratio (avg)x
27.58
32.15
37.78
44.21
42.97
50.28
53.57
57.92
64.22
62.52
36.68
57.92
47.24
65
12.61
EV/EBITx
32.51
30.54
34.49
37.91
38.28
44.40
43.74
51.02
52.94
57.82
14.66
51.02
41.01
67
12.50
FCF yield (avg)%
21.81
24.68
23.49
21.16
20.13
20.53
18.90
21.21
24.19
23.23
8.09
21.21
21.51
60
25.19
FCF margin%
11.13
11.28
14.28
16.95
16.87
16.33
14.54
14.37
16.73
15.09
9.56
15.09
14.82
19
0.713
FCF / Net incomex
1.165
1.253
1.343
1.289
1.370
1.306
1.282
1.450
1.623
1.589
0.484
1.450
1.324
10
13.50
ROIC%
11.15
9.98
10.36
10.13
10.65
13.41
14.88
12.32
10.19
12.10
8.97
12.32
10.90
36
27.16
Return on equity%
21.48
21.80
19.24
22.10
23.95
25.24
25.89
25.46
26.92
24.04
17.44
25.46
24.00
18
4.52
Return on assets%
11.19
11.89
12.93
15.78
17.92
18.10
19.39
21.99
19.88
19.68
15.82
19.68
18.01
27
4.64
EPS$
4.15
4.72
4.81
5.02
5.40
5.13
5.07
5.07
5.49
5.69
5.02
1.05%
3.40%
—
11.50
EPS growth%
5.39
6.08
8.99
9.34
7.65
8.97
11.77
14.01
16.29
15.18
18.14
14.01
9.16
58
3.93
Bookvalue per sh$
4.45
4.36
4.41
4.23
4.16
4.28
4.56
4.83
4.50
4.44
0.71
1.32%
(1.27%)
—
3.47
FCF per share$
3.55
3.56
3.30
3.12
3.06
2.98
3.18
3.40
3.45
3.02
4.27
(0.26%)
(2.51%)
—
1.08
Dividend per sh$
1.50
1.65
1.84
1.80
1.77
1.87
1.87
2.04
2.30
2.33
3.98
5.67%
4.22%
—
6.51
Div yield (avg)%
4.37
3.46
5.51
5.43
4.67
7.47
10.42
11.83
10.49
11.57
15.07
10.49
6.49
75
20.60
Payout ratio%
22.00
22.12
22.28
20.12
22.38
21.57
21.41
22.22
19.36
21.48
7.17
21.48
21.78
74
303.1
Shares (diluted)M
369.2
363.0
345.9
318.0
352.1
371.2
390.4
379.2
401.9
401.4
313.8
2.65%
0.76%
49
4.14
Buyback yield%
5.30
7.00
9.66
8.26
10.32
11.73
9.23
12.15
9.20
6.44
14.80
9.23
9.22
88
1.409
D/E ratiox
0.245
0.249
0.272
0.269
0.239
0.226
0.241
0.223
0.201
0.204
0.911
0.223
0.240
35
1.691
Enterprise value$B
3.160
3.261
3.194
3.047
3.321
3.588
3.447
3.339
3.342
3.326
0.946
0.03%
0.20%
93
1.389
LT debt$B
1.993
1.889
2.111
2.386
2.637
2.420
2.456
2.721
3.019
2.729
0.281
0.69%
3.84%
60
Revenue
$2.130B
0.06%
1.00×
Cost of revenue
$1.440B
0.21%
1.02×
Operating expenses
$249.3M
(0.85%)
0.91×
Property and equipment
16.30%