2.115
Revenue$B
2.194
2.333
2.558
2.691
2.946
3.208
3.494
3.787
4.096
4.393
2.307
8.32%
7.81%
51
21.40
Revenue growth%
13.15
11.66
9.44
10.50
10.58
11.58
14.13
15.31
12.65
14.41
19.74
14.13
12.16
72
27.34
Gross margin%
29.33
26.84
27.15
26.01
27.23
26.79
24.59
22.97
23.41
24.52
18.59
24.52
26.40
67
21.05
Operating margin%
21.52
21.84
22.94
23.13
20.60
23.45
24.25
26.27
27.74
28.67
11.09
26.27
23.29
26
19.91
Net margin%
12.42
13.79
13.90
13.57
13.98
15.93
17.17
17.53
18.86
16.63
7.94
17.17
14.96
46
30.66
P/E ratio (avg)x
21.72
25.01
24.33
25.49
24.30
27.15
29.16
27.01
27.97
30.27
12.93
27.97
26.25
42
33.38
EV/EBITx
42.78
46.54
46.29
55.16
63.80
67.15
67.57
79.00
87.87
100.5
23.23
79.00
65.48
23
25.81
FCF yield (avg)%
16.79
16.47
15.62
15.31
13.79
12.79
15.55
17.45
20.00
20.83
10.14
17.45
16.05
80
7.54
FCF margin%
6.81
9.46
11.76
14.18
13.29
15.96
15.82
18.50
17.40
18.56
24.47
17.40
15.00
48
0.682
FCF / Net incomex
0.304
0.289
0.268
0.255
0.241
0.257
0.259
0.288
0.275
0.286
1.730
0.275
0.271
20
12.42
ROIC%
20.85
19.67
21.06
22.24
21.56
23.89
22.67
20.03
20.64
21.84
7.71
21.84
21.31
82
22.65
Return on equity%
10.70
9.60
10.89
8.58
8.12
8.11
6.92
4.83
6.47
9.28
5.34
6.92
8.35
83
7.73
Return on assets%
21.97
24.95
27.60
27.19
24.61
24.57
21.78
19.68
20.56
23.52
14.57
21.78
24.05
7
41.01
EPS$
23.22
24.64
26.83
26.40
24.94
24.30
21.93
22.83
20.40
22.35
45.03
(2.16%)
0.59%
—
6.33
EPS growth%
19.13
21.69
22.49
19.72
21.67
19.75
18.02
18.39
20.51
21.50
24.72
19.75
20.13
85
21.10
Bookvalue per sh$
39.01
36.88
36.90
38.29
42.22
43.32
44.64
48.60
45.43
46.88
9.61
2.11%
2.64%
—
6.50
FCF per share$
14.59
14.61
13.19
12.74
11.39
11.39
12.49
12.97
11.94
11.49
45.80
0.18%
(2.07%)
—
30.55
Dividend per sh$
25.12
26.44
27.99
26.17
24.40
25.15
26.46
26.31
26.74
30.47
24.61
4.54%
2.90%
—
26.67
Div yield (avg)%
15.56
15.48
15.78
15.59
18.00
18.65
16.22
16.55
17.09
17.91
2.50
17.09
16.38
71
18.22
Payout ratio%
23.24
20.38
20.37
22.71
21.00
23.51
24.05
23.88
26.53
26.74
24.10
24.05
23.38
65
77.11
Shares (diluted)M
113.3
129.9
129.8
139.7
133.4
124.5
117.0
118.4
116.7
118.7
73.86
(2.32%)
1.89%
10
22.52
Buyback yield%
16.21
17.42
16.47
14.77
16.81
14.85
11.94
14.00
15.00
14.71
2.37
14.71
14.93
73
0.527
D/E ratiox
0.798
0.731
0.683
0.775
0.835
0.904
0.837
0.914
0.956
1.045
1.165
0.914
0.836
73
3.597
Enterprise value$B
1.181
1.345
1.366
1.476
1.575
1.865
2.182
2.610
2.750
3.167
1.675
14.99%
10.92%
39
2.825
LT debt$B
0.593
0.519
0.477
0.425
0.422
0.377
0.371
0.360
0.334
0.314
1.622
(5.74%)
(6.71%)
13
Revenue
$4.393B
7.81%
1.00×
Cost of revenue
$2.638B
7.87%
1.01×
Operating expenses
$592.1M
7.28%
0.95×
Property and equipment
14.14%