2.732
Revenue$B
3.858
4.108
4.307
4.490
4.769
5.098
5.328
5.597
5.838
6.203
3.050
5.40%
5.36%
47
19.94
Revenue growth%
18.92
21.45
23.72
23.07
21.84
20.28
22.95
23.36
25.49
25.65
5.39
23.36
23.01
48
11.49
Gross margin%
4.16
3.77
1.05
2.96
3.74
5.04
4.41
2.44
5.21
7.13
6.60
5.04
3.96
74
18.20
Operating margin%
4.12
1.41
0.40
0.40
1.81
1.12
1.61
0.40
0.40
1.86
4.87
1.12
1.27
23
16.24
Net margin%
20.06
22.99
20.37
18.08
16.07
18.56
17.81
14.81
16.68
15.60
23.29
16.68
17.94
51
16.79
P/E ratio (avg)x
10.11
9.604
9.780
10.33
11.02
12.03
10.89
10.34
10.68
11.09
19.24
10.89
10.51
64
19.15
EV/EBITx
47.67
53.28
50.92
49.92
58.45
60.02
63.62
70.10
79.82
79.37
8.148
70.10
59.24
33
22.30
FCF yield (avg)%
0.40
0.40
0.40
3.20
5.58
6.30
9.24
8.76
7.87
8.12
2.56
8.12
5.94
33
23.30
FCF margin%
26.12
25.23
23.27
23.05
24.75
24.15
26.97
29.56
28.19
25.68
23.09
26.97
25.46
52
1.525
FCF / Net incomex
1.761
1.590
1.413
1.402
1.541
1.520
1.706
1.692
1.649
1.854
0.880
1.692
1.619
72
17.07
ROIC%
5.85
6.41
7.88
8.21
6.45
6.42
8.12
5.83
5.54
3.09
9.37
5.83
6.41
61
18.39
Return on equity%
23.12
23.95
25.81
28.51
29.83
32.31
30.74
33.49
36.12
38.38
11.30
33.49
30.28
9
23.00
Return on assets%
21.55
21.64
22.93
22.17
19.39
21.21
20.67
20.26
21.09
22.96
18.77
21.09
21.38
33
6.48
EPS$
23.31
23.18
26.25
24.49
27.02
30.96
31.11
28.76
32.03
31.94
6.72
3.40%
2.52%
—
26.81
EPS growth%
6.64
7.40
6.43
7.69
4.84
6.34
6.09
8.53
10.14
11.33
7.07
8.53
7.02
65
11.04
Bookvalue per sh$
28.65
29.10
29.34
29.70
32.79
30.66
30.99
31.90
29.98
32.92
26.22
0.08%
2.42%
—
18.45
FCF per share$
9.71
9.65
10.13
10.08
9.46
10.25
11.15
12.79
13.64
15.29
5.31
10.09%
5.95%
—
12.22
Dividend per sh$
33.71
39.43
46.65
52.68
54.36
53.98
55.84
61.44
69.91
81.32
15.24
8.39%
9.96%
—
15.88
Div yield (avg)%
18.89
18.34
17.42
15.49
18.42
19.92
17.48
17.96
16.68
16.33
9.87
17.48
17.72
50
20.26
Payout ratio%
11.67
14.66
14.73
14.86
12.97
15.90
18.28
15.35
18.12
15.43
4.91
15.90
15.11
77
65.81
Shares (diluted)M
54.29
53.54
55.94
53.32
55.93
52.59
56.30
56.98
54.44
50.12
62.73
(2.17%)
(2.22%)
43
10.90
Buyback yield%
0.79
1.19
3.25
3.20
5.51
3.99
1.50
1.63
0.40
0.40
7.19
1.50
1.56
6
1.400
D/E ratiox
1.304
1.338
1.256
1.085
0.951
0.961
1.039
0.928
0.999
0.962
1.305
0.962
1.019
31
3.371
Enterprise value$B
6.830
8.203
8.441
10.17
10.92
11.73
13.03
14.28
15.09
15.99
2.774
7.91%
8.96%
88
3.230
LT debt$B
3.847
3.960
4.206
4.863
5.454
5.581
5.448
5.635
5.429
5.125
1.167
(1.24%)
3.76%
6
Revenue
$6.203B
5.36%
1.00×
Cost of revenue
$4.342B
5.36%
1.00×
Operating expenses
$851.8M
5.22%
0.99×
Goodwill & intangibles
19.19%
Cash and investments
17.69%
Property and equipment
17.69%