2.138
Revenue$B
3.877
4.299
4.610
4.940
5.444
5.911
6.400
6.943
7.392
7.847
2.217
7.59%
8.32%
89
21.88
Revenue growth%
20.81
22.18
24.08
23.99
23.04
22.87
22.91
22.83
25.67
26.89
9.53
22.91
22.97
9
7.62
Gross margin%
27.12
26.63
24.43
22.19
23.28
23.48
22.01
24.05
23.09
21.01
5.77
23.09
23.38
79
10.73
Operating margin%
19.10
21.48
20.25
20.34
21.76
19.04
18.92
16.37
19.34
20.63
5.79
19.04
19.80
50
4.29
Net margin%
8.48
10.36
13.26
13.82
16.23
14.16
15.17
18.00
19.12
18.71
25.20
18.00
14.67
73
19.67
P/E ratio (avg)x
13.89
15.69
18.46
18.15
18.22
18.86
20.01
22.19
22.08
22.07
24.19
22.07
18.66
23
14.28
EV/EBITx
33.91
37.01
40.45
48.12
54.76
63.35
62.20
69.57
69.54
75.53
33.51
69.54
58.48
61
2.48
FCF yield (avg)%
4.55
7.00
9.13
6.25
3.43
3.98
2.09
3.74
4.85
2.58
7.41
3.74
4.27
30
4.51
FCF margin%
20.11
21.05
22.07
22.86
24.83
23.05
20.52
22.49
20.91
21.41
28.47
21.41
21.74
20
1.039
FCF / Net incomex
1.368
1.320
1.396
1.275
1.194
1.237
1.305
1.286
1.358
1.206
0.781
1.286
1.296
74
7.64
ROIC%
23.07
24.43
26.18
26.40
28.86
27.60
24.91
25.94
24.35
24.01
19.10
24.91
25.43
87
26.22
Return on equity%
19.94
18.39
19.67
20.47
21.50
21.04
22.40
20.43
22.53
20.88
24.67
21.04
20.67
23
4.22
Return on assets%
18.86
18.36
18.21
19.53
19.49
21.57
21.00
20.63
18.34
17.55
16.96
20.63
19.17
78
38.56
EPS$
61.11
64.95
61.43
65.15
72.59
80.11
85.85
82.60
78.45
76.25
40.61
0.99%
3.08%
—
21.65
EPS growth%
12.99
10.66
8.82
10.13
7.42
9.78
7.44
4.49
3.40
2.48
9.61
4.49
8.13
94
45.93
Bookvalue per sh$
59.28
59.38
65.19
73.37
86.83
93.95
110.52
118.51
124.20
131.59
30.05
8.67%
9.86%
—
36.36
FCF per share$
51.13
50.91
52.06
57.74
55.62
53.97
52.69
59.02
60.24
67.61
32.38
3.98%
3.36%
—
43.81
Dividend per sh$
64.46
75.18
88.78
92.70
99.44
107.63
119.12
116.46
132.89
143.97
33.21
7.68%
9.78%
—
2.09
Div yield (avg)%
17.80
19.35
18.86
18.84
17.28
20.03
22.67
22.93
21.32
20.34
11.73
21.32
19.69
37
20.27
Payout ratio%
10.80
10.00
9.62
7.12
6.34
8.65
8.11
10.27
9.76
9.47
2.20
9.47
9.55
77
122.0
Shares (diluted)M
149.2
158.8
159.8
171.3
189.1
211.8
215.8
230.9
250.1
232.8
120.4
4.24%
5.25%
54
7.29
Buyback yield%
11.97
12.86
12.07
12.28
14.82
12.97
12.13
11.21
8.91
7.44
24.04
11.21
12.10
79
1.411
D/E ratiox
2.198
2.261
2.392
2.245
2.209
2.348
2.302
2.371
2.432
2.826
0.835
2.371
2.325
28
2.120
Enterprise value$B
4.547
4.625
4.284
3.954
4.070
4.401
4.851
4.536
4.575
4.667
2.628
2.77%
(0.89%)
73
7.064
LT debt$B
5.481
5.304
4.706
5.189
5.207
5.393
5.324
5.588
5.832
5.348
7.275
0.54%
0.37%
82
Revenue
$7.847B
8.32%
1.00×
Cost of revenue
$4.682B
8.44%
1.01×
Operating expenses
$948.8M
8.93%
1.06×
Property and equipment
18.69%
Spread over hurdle
20.33%