1.564
Revenue$B
1.645
1.672
1.764
1.823
1.904
2.006
2.080
2.175
2.232
2.303
1.696
3.88%
4.06%
39
24.12
Revenue growth%
5.25
4.93
6.90
8.66
9.23
8.55
7.74
9.92
10.04
11.00
2.55
9.92
8.61
70
21.76
Gross margin%
8.04
11.02
13.99
13.82
11.97
12.35
14.81
14.21
12.35
10.72
25.24
12.35
12.35
21
4.55
Operating margin%
12.24
11.60
14.52
17.07
17.47
20.03
20.60
22.83
25.45
23.74
8.34
22.83
18.75
95
25.21
Net margin%
1.34
1.45
0.40
0.40
0.40
2.75
4.24
2.42
0.40
1.02
14.90
2.42
1.18
26
26.85
P/E ratio (avg)x
25.93
26.71
26.67
28.83
30.40
32.33
33.45
36.45
39.88
35.21
33.58
35.21
31.37
59
22.24
EV/EBITx
11.60
12.78
12.29
11.50
11.51
12.46
12.55
13.90
14.75
16.73
36.23
13.90
12.50
59
9.68
FCF yield (avg)%
19.71
22.29
23.10
24.67
26.59
27.73
29.98
32.66
32.85
30.72
12.79
30.72
27.16
7
25.55
FCF margin%
8.40
7.41
5.55
4.34
4.37
4.28
2.72
4.80
2.97
0.40
24.58
2.97
4.35
29
0.541
FCF / Net incomex
0.970
1.044
1.103
1.199
1.110
1.118
1.084
1.038
1.093
1.116
0.877
1.093
1.098
18
21.85
ROIC%
3.67
2.84
0.86
1.67
2.71
2.37
3.25
0.70
0.40
2.21
4.99
2.21
2.29
37
10.69
Return on equity%
21.08
19.47
17.37
18.34
16.42
17.81
15.81
17.46
16.32
18.06
14.64
17.46
17.63
72
2.87
Return on assets%
5.33
2.67
5.58
4.74
5.11
2.57
3.06
5.44
7.19
4.65
4.80
4.65
4.93
58
22.33
EPS$
112.85
126.39
146.75
175.35
191.27
230.95
232.41
234.32
277.65
282.00
24.63
8.07%
10.35%
—
2.86
EPS growth%
36.43
38.14
36.17
34.12
33.77
34.24
32.00
34.77
36.44
35.54
10.08
34.77
35.16
36
17.98
Bookvalue per sh$
31.99
37.40
40.10
39.18
38.82
43.27
43.85
51.78
51.60
59.69
8.56
8.99%
8.16%
—
15.64
FCF per share$
13.03
14.40
14.39
13.54
14.72
14.76
16.97
18.98
18.00
17.47
27.35
3.49%
3.86%
—
44.56
Dividend per sh$
12.02
10.82
11.60
12.22
13.25
14.80
13.73
14.67
14.27
14.69
39.62
2.08%
2.79%
—
18.63
Div yield (avg)%
20.92
21.48
19.22
20.08
21.63
19.72
22.02
22.64
24.32
27.01
22.37
22.64
21.56
66
20.92
Payout ratio%
13.74
14.76
13.05
14.70
17.15
15.67
15.67
18.53
20.98
22.56
23.71
18.53
15.67
22
25.71
Shares (diluted)M
32.96
37.02
41.97
43.54
49.61
57.97
55.35
62.23
69.95
78.28
25.84
9.55%
8.80%
69
14.62
Buyback yield%
14.02
14.52
11.85
10.81
13.42
15.28
13.27
13.38
15.14
14.27
9.58
14.27
13.72
60
1.403
D/E ratiox
1.602
1.628
1.596
1.746
1.710
1.716
1.590
1.704
1.812
1.839
1.355
1.716
1.707
94
1.837
Enterprise value$B
1.354
1.257
1.144
1.260
1.364
1.488
1.637
1.543
1.641
1.474
0.725
1.56%
0.97%
43
1,633
LT debt$M
261.6
265.7
263.2
267.3
296.5
316.1
321.8
361.9
415.0
464.5
91.76
9.40%
5.22%
24
Revenue
$2.303B
4.06%
1.00×
Cost of revenue
$1.371B
3.96%
0.99×
Operating expenses
$311.4M
4.04%
1.00×
Property and equipment
16.95%