1.018
Revenue$B
4.739
4.745
4.740
4.842
5.020
5.158
5.168
5.287
5.251
5.285
1.114
1.03%
1.09%
41
7.45
Revenue growth%
24.81
26.88
26.43
26.35
27.19
28.58
26.45
24.45
26.06
23.89
9.05
26.06
26.39
46
7.79
Gross margin%
19.54
22.21
23.22
24.09
21.98
23.53
22.69
24.80
25.91
28.58
25.28
24.80
23.37
20
3.04
Operating margin%
25.26
22.91
21.69
22.23
22.05
23.06
23.91
25.49
27.97
30.44
18.47
25.49
23.48
94
19.16
Net margin%
26.47
28.73
31.01
28.88
29.48
31.02
28.22
27.28
26.66
24.25
16.97
27.28
28.47
32
23.15
P/E ratio (avg)x
38.09
35.59
35.93
36.88
40.42
45.45
45.98
51.65
53.54
49.58
14.41
49.58
42.93
47
35.54
EV/EBITx
19.26
19.37
18.26
15.79
15.35
13.75
13.59
12.53
12.22
11.96
12.77
12.53
14.55
91
23.29
FCF yield (avg)%
21.38
21.73
20.94
21.61
22.20
20.19
21.86
22.60
25.14
24.06
4.03
22.60
21.80
60
23.47
FCF margin%
16.88
17.01
19.33
18.59
21.51
19.94
19.18
21.02
19.31
17.93
11.40
19.31
19.25
43
1.530
FCF / Net incomex
0.852
0.905
1.035
1.024
1.111
1.176
1.204
1.197
1.178
1.300
0.845
1.197
1.144
20
12.39
ROIC%
19.39
18.40
19.67
21.48
24.31
27.29
30.00
31.33
31.95
32.24
29.60
31.33
25.80
82
11.78
Return on equity%
6.84
9.72
8.36
9.54
6.92
7.50
6.37
6.79
8.92
8.57
11.60
7.50
7.93
87
15.68
Return on assets%
27.76
29.91
31.61
29.49
28.95
26.90
25.43
23.63
21.39
18.39
15.75
23.63
27.33
26
13.20
EPS$
21.84
22.00
25.72
29.05
28.89
32.88
32.62
34.34
39.00
37.76
13.68
5.51%
7.34%
—
18.59
EPS growth%
13.42
16.27
17.45
19.20
20.86
21.97
22.23
22.06
23.94
21.71
18.37
22.06
21.28
82
19.56
Bookvalue per sh$
27.83
33.40
34.66
35.83
42.64
47.21
47.00
46.73
48.60
47.75
11.22
2.29%
6.68%
—
20.76
FCF per share$
8.86
9.23
8.77
8.70
8.81
8.90
9.51
9.27
9.70
8.63
21.07
(0.41%)
(0.69%)
—
3.19
Dividend per sh$
17.41
20.74
23.19
26.49
27.59
32.73
35.35
38.26
38.03
40.72
11.21
8.10%
9.49%
—
20.93
Div yield (avg)%
19.28
21.79
21.80
18.85
18.28
15.38
12.47
14.94
12.15
13.37
21.03
13.37
16.83
89
20.11
Payout ratio%
15.42
15.43
15.81
12.82
11.95
9.03
6.25
6.91
3.96
2.56
25.38
6.25
10.49
17
78.29
Shares (diluted)M
104.3
116.1
137.4
141.1
155.6
159.7
183.3
214.4
255.1
268.3
75.21
11.50%
11.86%
53
9.31
Buyback yield%
12.64
10.74
8.41
6.10
3.54
1.04
1.86
3.06
1.47
0.40
26.81
1.47
3.30
63
1.099
D/E ratiox
0.131
0.132
0.144
0.139
0.125
0.119
0.127
0.133
0.143
0.131
0.771
0.131
0.131
82
0.622
Enterprise value$B
4.194
4.687
4.536
4.957
4.540
5.058
4.952
5.137
5.037
5.032
3.286
2.08%
1.68%
80
0.263
LT debt$B
4.214
4.525
4.784
5.553
6.575
6.302
6.136
6.910
7.039
7.677
2.862
3.15%
5.79%
41
Revenue
$5.285B
1.09%
1.00×
Cost of revenue
$3.500B
1.01%
0.99×
Operating expenses
$712.7M
1.70%
1.06×
Property and equipment
17.26%
Spread over hurdle
13.34%