3.970
Revenue$B
3.784
4.019
4.370
4.664
4.974
5.482
5.951
6.325
6.774
7.278
4.319
7.91%
7.66%
62
20.84
Revenue growth%
16.33
18.32
15.44
17.97
16.47
18.14
19.25
17.36
17.53
14.59
22.35
17.53
17.44
83
21.11
Gross margin%
17.44
17.40
15.49
13.98
13.99
13.28
13.17
10.75
8.27
8.47
19.20
10.75
13.63
21
26.31
Operating margin%
21.55
23.67
22.20
20.69
20.99
22.43
25.37
26.41
25.53
26.34
10.15
25.53
23.05
32
8.00
Net margin%
24.00
22.55
24.68
25.73
27.63
27.41
25.45
26.42
26.73
25.04
12.20
26.42
25.59
66
29.22
P/E ratio (avg)x
29.65
26.87
26.46
26.51
25.29
26.57
28.95
29.01
26.48
29.85
27.56
28.95
26.72
81
29.26
EV/EBITx
27.65
30.19
34.53
35.66
34.00
37.20
40.80
38.38
41.43
39.70
11.83
39.70
36.43
46
7.82
FCF yield (avg)%
33.49
35.07
35.60
38.25
37.31
34.51
34.47
32.50
32.81
35.05
3.33
34.47
34.78
61
6.93
FCF margin%
17.11
20.05
17.50
14.80
14.59
15.96
14.66
12.58
11.03
10.38
29.88
12.58
14.73
54
1.148
FCF / Net incomex
0.850
0.854
0.836
0.786
0.865
0.938
1.084
1.163
1.347
1.404
0.229
1.163
0.902
24
19.54
ROIC%
9.01
11.29
12.47
14.01
12.73
10.67
13.66
10.83
11.98
12.75
16.19
11.98
12.22
33
14.87
Return on equity%
9.22
6.28
3.98
1.93
1.37
0.40
0.40
1.90
2.64
2.54
14.34
1.90
2.23
57
2.90
Return on assets%
28.99
27.26
28.50
26.67
26.46
24.69
22.21
19.24
16.71
18.29
28.07
19.24
25.58
39
16.28
EPS$
29.92
33.09
37.02
37.67
36.24
36.06
38.34
35.41
39.08
37.91
17.60
0.91%
2.39%
—
25.92
EPS growth%
21.99
23.16
22.90
21.68
20.87
23.56
24.88
24.44
26.81
26.96
22.74
24.88
23.36
20
29.96
Bookvalue per sh$
10.53
12.34
14.29
15.28
17.79
18.45
20.60
19.38
19.50
23.00
14.98
5.28%
9.92%
—
19.46
FCF per share$
49.52
48.60
50.84
55.95
58.57
62.27
64.93
74.26
87.00
105.08
21.78
12.40%
7.58%
—
7.20
Dividend per sh$
27.31
25.99
28.33
26.68
26.18
25.79
25.62
22.68
24.78
24.89
32.10
(1.01%)
(1.65%)
—
7.93
Div yield (avg)%
37.28
35.88
38.22
37.30
39.73
39.51
37.94
36.98
39.16
36.26
16.46
37.94
37.62
70
6.98
Payout ratio%
24.51
21.96
21.92
20.72
23.38
25.53
25.16
23.09
24.50
27.08
26.36
25.16
23.94
36
53.82
Shares (diluted)M
87.51
89.50
91.42
100.6
103.4
104.9
118.5
120.5
126.5
141.1
53.42
6.42%
6.54%
69
14.57
Buyback yield%
21.42
18.73
18.98
16.70
17.14
19.66
18.37
16.41
16.22
17.54
12.59
17.54
17.95
91
1.435
D/E ratiox
1.265
1.167
1.188
1.312
1.267
1.444
1.518
1.624
1.505
1.420
0.368
1.505
1.366
67
2.276
Enterprise value$B
4.278
4.947
5.039
5.451
5.497
6.147
6.147
6.289
6.544
6.555
2.309
3.58%
5.78%
49
4.109
LT debt$B
2.409
2.797
2.959
3.106
3.330
3.829
3.897
4.154
4.819
5.562
3.973
10.80%
9.61%
21
Revenue
$7.278B
7.66%
1.00×
Cost of revenue
$3.337B
7.41%
0.98×
Operating expenses
$1.837B
8.06%
1.04×
Goodwill & intangibles
18.67%
Property and equipment
15.00%