1.368
Revenue$B
5.016
5.147
5.149
5.270
5.387
5.583
5.583
5.629
5.740
1.503
1.425
1.72%
1.80%
23
12.02
Revenue growth%
16.29
15.09
14.49
14.39
17.05
18.17
17.90
16.60
14.04
3.17
27.11
17.05
16.44
47
12.61
Gross margin%
16.60
16.33
18.61
16.85
19.40
22.07
24.61
27.43
27.51
18.89
3.91
24.61
19.01
76
5.21
Operating margin%
16.98
17.06
14.84
13.81
16.63
15.88
14.69
13.43
15.24
18.34
5.61
15.24
15.56
89
24.76
Net margin%
9.92
7.19
6.70
3.76
5.18
5.26
7.81
7.91
8.95
3.39
4.91
7.81
7.50
8
7.082
P/E ratio (avg)x
37.26
38.75
44.45
49.76
56.68
58.93
67.19
67.32
68.63
7.960
28.26
67.19
53.22
29
23.41
EV/EBITx
9.138
9.360
9.121
10.49
11.39
12.48
13.21
12.54
12.35
18.25
22.80
12.48
10.94
7
24.85
FCF yield (avg)%
2.19
4.42
5.91
3.81
0.99
0.40
0.74
0.40
2.24
25.09
3.64
0.74
1.59
86
13.17
FCF margin%
11.36
14.11
15.62
18.39
21.09
19.39
16.93
15.25
13.97
19.27
27.04
16.93
15.43
94
0.669
FCF / Net incomex
1.653
1.768
2.018
2.265
2.436
2.467
2.463
2.331
2.465
1.544
0.739
2.463
2.298
16
23.05
ROIC%
20.22
19.61
17.08
14.63
14.23
12.55
13.23
14.69
17.40
25.99
17.74
14.23
15.88
9
10.23
Return on equity%
13.11
14.94
15.13
17.43
19.06
17.02
18.85
16.82
16.47
17.04
16.63
17.02
16.65
76
23.37
Return on assets%
28.35
29.77
31.18
33.42
31.65
33.70
32.42
31.92
32.41
23.11
27.30
32.41
31.78
55
20.49
EPS$
20.16
20.46
21.43
21.76
21.16
20.63
22.50
23.11
23.29
22.44
21.76
1.37%
2.15%
—
18.86
EPS growth%
12.23
11.96
9.55
8.29
8.65
9.44
8.71
6.05
6.14
23.03
22.41
8.65
9.08
41
19.65
Bookvalue per sh$
39.37
38.72
44.40
50.90
47.16
46.81
52.07
51.42
56.64
9.50
13.66
2.16%
5.94%
—
9.51
FCF per share$
16.53
18.21
20.52
19.45
18.31
17.16
18.24
20.44
19.78
5.55
18.28
0.34%
1.67%
—
5.31
Dividend per sh$
26.36
26.85
26.60
26.60
24.65
24.00
21.62
19.83
21.96
9.70
20.35
(3.76%)
(1.85%)
—
28.94
Div yield (avg)%
18.30
20.93
20.41
17.46
14.79
11.80
14.17
12.32
12.98
20.46
24.48
12.98
16.13
32
13.33
Payout ratio%
18.42
16.13
15.60
15.06
13.12
15.02
12.38
15.20
16.30
25.78
29.97
15.02
15.40
42
57.36
Shares (diluted)M
33.46
36.03
38.88
38.57
39.43
41.04
43.11
45.89
44.20
55.73
57.31
2.76%
0.91%
47
13.53
Buyback yield%
15.52
18.36
19.60
22.26
19.85
18.92
17.17
18.13
19.06
17.54
10.05
18.92
18.64
10
0.624
D/E ratiox
0.892
0.803
0.792
0.821
0.775
0.866
0.785
0.732
0.714
0.192
1.637
0.775
0.797
65
3.279
Enterprise value$B
11.47
12.62
13.54
14.83
16.51
19.80
20.57
22.10
25.66
2.384
0.616
11.59%
10.87%
23
5.616
LT debt$B
2.498
2.275
2.305
2.248
2.328
2.237
2.159
2.047
2.079
6.618
2.179
(1.54%)
(2.43%)
36
Revenue
$5.740B
1.80%
1.00×
Cost of revenue
$3.282B
2.03%
1.02×
Operating expenses
$826.2M
1.02%
0.93×
Property and equipment
22.38%
Goodwill & intangibles
16.24%