0.293
Revenue$B
1.749
1.796
1.876
2.009
2.094
2.224
2.335
2.408
2.495
2.636
0.316
4.72%
4.76%
53
19.44
Revenue growth%
34.47
35.41
33.16
34.03
33.36
33.92
36.46
34.27
33.34
34.90
25.60
34.27
34.15
39
27.79
Gross margin%
34.54
33.82
34.87
34.30
34.78
34.41
32.73
35.06
37.10
39.41
18.80
35.06
34.66
78
25.28
Operating margin%
7.39
9.10
8.68
8.15
8.83
7.82
7.47
10.07
11.81
10.02
2.97
10.02
8.76
65
7.23
Net margin%
27.54
28.54
28.71
29.65
30.32
31.71
33.42
35.20
34.53
37.40
15.20
34.53
31.01
50
32.03
P/E ratio (avg)x
21.64
22.81
24.51
27.56
32.40
37.36
37.57
38.23
42.32
41.48
17.09
38.23
34.88
22
22.27
EV/EBITx
7.710
7.179
6.681
6.726
6.234
5.393
5.683
5.368
5.097
5.006
29.86
5.368
5.959
53
9.56
FCF yield (avg)%
13.93
13.71
13.82
13.85
12.19
11.91
13.93
15.87
17.52
18.44
11.18
15.87
13.89
71
13.85
FCF margin%
13.03
11.17
10.89
10.79
11.25
11.80
9.84
10.00
9.34
12.20
4.50
10.00
11.03
7
0.665
FCF / Net incomex
1.357
1.497
1.479
1.730
1.952
2.235
2.441
2.492
2.611
2.844
1.507
2.492
2.093
23
4.45
ROIC%
33.83
35.38
36.66
37.89
38.59
39.16
42.15
44.20
43.79
41.01
3.55
42.15
38.88
56
18.60
Return on equity%
21.33
21.22
20.40
20.76
22.99
20.03
22.64
24.59
22.38
20.23
23.77
22.38
21.28
54
13.96
Return on assets%
13.76
14.05
13.08
14.75
13.51
13.61
12.64
13.67
13.65
12.86
12.99
13.61
13.63
10
2.05
EPS$
2.19
2.24
2.04
1.86
1.99
2.10
2.03
2.05
1.93
2.04
2.16
0.50%
(0.71%)
—
24.11
EPS growth%
5.61
3.70
4.33
4.33
4.24
3.71
5.50
4.06
4.94
5.25
25.04
4.94
4.33
75
5.11
Bookvalue per sh$
2.81
3.12
3.32
3.16
3.38
3.81
4.19
3.83
3.44
3.71
2.81
1.86%
2.70%
—
5.27
FCF per share$
8.83
8.63
8.53
8.17
8.06
7.76
7.73
7.87
8.05
9.05
4.69
2.36%
1.86%
—
3.26
Dividend per sh$
6.64
6.37
6.57
7.14
8.24
8.15
8.36
9.15
10.57
12.29
3.74
8.34%
6.04%
—
15.59
Div yield (avg)%
7.31
7.98
5.68
3.41
2.14
3.17
0.40
0.40
2.47
3.19
8.45
2.47
3.18
60
7.59
Payout ratio%
21.98
24.49
24.70
24.23
21.60
18.95
21.62
21.88
20.57
21.39
11.61
21.39
21.75
89
227.5
Shares (diluted)M
241.9
252.1
258.0
262.5
281.5
276.7
290.6
288.2
292.5
306.1
229.1
1.69%
2.61%
61
13.52
Buyback yield%
34.77
31.95
34.32
32.30
34.59
32.09
32.44
31.24
28.99
29.11
27.44
31.24
32.19
73
0.100
D/E ratiox
0.383
0.407
0.461
0.469
0.532
0.576
0.589
0.589
0.668
0.756
0.712
0.589
0.554
92
1.533
Enterprise value$B
1.840
2.020
2.059
2.058
1.970
2.117
2.455
2.604
2.866
3.012
0.499
8.86%
5.03%
18
1.605
LT debt$B
1.365
1.330
1.175
1.167
1.117
1.187
1.258
1.303
1.293
1.135
0.631
0.32%
(2.91%)
34
Revenue
$2.636B
4.76%
1.00×
Cost of revenue
$1.671B
4.94%
1.02×
Operating expenses
$424.0M
4.66%
0.99×
Property and equipment
19.85%
Goodwill & intangibles
16.00%