0.294
Revenue$B
2.417
2.522
2.645
2.700
2.738
2.861
3.000
3.083
3.250
0.308
0.331
3.78%
3.67%
94
11.80
Revenue growth%
4.27
6.08
6.94
8.22
5.58
6.04
8.53
7.95
7.89
15.47
4.43
7.89
6.51
91
14.43
Gross margin%
0.40
0.40
0.40
2.48
4.60
4.26
4.34
6.83
5.55
22.89
2.13
4.60
3.37
10
13.20
Operating margin%
18.36
20.48
20.44
18.24
20.37
17.92
16.36
13.46
12.10
13.37
21.82
16.36
18.08
89
19.86
Net margin%
20.29
22.13
25.12
22.41
22.92
20.32
21.00
22.21
20.54
19.09
28.87
21.00
21.56
46
18.09
P/E ratio (avg)x
32.11
34.50
38.93
44.95
43.80
50.38
52.54
59.01
67.13
24.96
28.56
52.54
44.37
56
20.46
EV/EBITx
16.32
16.79
15.85
15.69
17.51
18.79
21.02
19.12
21.37
10.80
12.61
19.12
17.24
22
14.90
FCF yield (avg)%
35.62
35.72
36.63
38.37
39.63
42.01
41.34
38.83
36.06
22.39
16.77
39.63
37.50
36
27.87
FCF margin%
5.23
7.12
6.32
4.15
5.59
5.28
4.53
1.82
4.24
12.72
19.00
4.53
5.04
70
0.298
FCF / Net incomex
3.426
3.475
4.100
4.719
5.566
5.891
6.069
7.252
8.591
0.141
1.592
6.069
5.142
40
3.09
ROIC%
23.50
24.07
26.18
27.03
25.59
27.23
24.69
23.96
26.18
13.89
7.73
25.59
25.14
27
4.96
Return on equity%
24.55
21.82
23.10
20.20
18.07
17.85
18.26
16.08
14.66
3.58
3.39
17.85
19.23
33
27.59
Return on assets%
13.73
15.72
16.02
14.60
11.75
9.50
8.51
9.30
7.68
20.82
11.42
9.30
11.83
7
32.53
EPS$
30.52
26.76
24.08
21.93
19.37
20.03
20.58
20.40
19.16
34.57
37.37
(2.66%)
(3.22%)
—
2.88
EPS growth%
7.87
8.73
10.58
11.24
9.81
10.07
9.81
9.49
12.29
24.58
3.94
9.81
9.81
30
9.61
Bookvalue per sh$
14.72
13.58
13.75
14.13
16.08
16.62
16.60
17.81
16.71
8.75
7.18
3.41%
0.82%
—
17.52
FCF per share$
10.48
9.46
9.40
8.23
8.45
8.81
7.86
8.44
7.34
17.99
29.78
(2.26%)
(5.95%)
—
29.47
Dividend per sh$
25.61
22.11
23.64
24.44
24.23
23.35
23.66
22.26
21.47
19.51
30.77
(2.56%)
(2.56%)
—
27.77
Div yield (avg)%
16.03
18.26
15.86
18.16
20.66
19.99
17.68
16.53
14.59
19.10
23.55
17.68
17.11
33
2.26
Payout ratio%
14.47
17.21
19.91
21.15
18.31
20.03
21.47
20.90
23.02
25.58
12.99
20.90
19.97
59
40.39
Shares (diluted)M
45.45
46.67
51.50
54.54
58.65
54.06
60.21
59.29
67.00
39.47
40.93
4.20%
4.52%
74
13.08
Buyback yield%
20.15
21.40
19.89
21.07
22.54
21.75
22.42
20.17
22.93
18.37
28.36
22.42
21.43
87
0.368
D/E ratiox
4.090
4.809
5.478
6.303
7.358
8.755
8.450
9.229
9.402
1.414
1.454
8.755
6.831
90
2.271
Enterprise value$B
4.053
4.083
4.659
4.440
4.908
5.313
5.361
5.124
5.153
1.259
2.362
3.02%
3.92%
48
2.776
LT debt$B
3.534
4.049
3.828
3.945
4.617
4.646
4.381
4.841
5.649
1.287
2.904
7.45%
5.76%
21
Revenue
$3.250B
3.67%
1.00×
Cost of revenue
$1.714B
3.39%
0.97×
Operating expenses
$634.2M
3.88%
1.02×
Goodwill & intangibles
16.82%
Property and equipment
16.61%