0.782
Revenue$B
1.698
1.811
1.958
2.100
2.254
2.377
2.581
2.739
2.912
3.078
0.845
6.42%
6.66%
82
8.03
Revenue growth%
31.77
30.56
28.79
27.66
28.93
30.44
31.38
30.39
30.84
30.90
21.11
30.84
30.50
59
20.11
Gross margin%
32.61
33.38
35.13
38.08
36.20
36.31
38.08
36.61
34.09
33.50
8.32
36.31
35.66
76
15.45
Operating margin%
25.86
24.81
26.65
28.95
26.58
24.87
27.47
26.26
25.83
23.20
19.98
25.83
26.06
56
21.35
Net margin%
22.39
19.64
17.68
19.93
18.23
16.22
18.61
18.49
20.50
21.48
16.82
18.61
19.13
88
11.47
P/E ratio (avg)x
35.77
36.00
40.41
42.82
39.02
41.49
37.92
40.75
43.68
45.69
23.28
41.49
40.58
85
26.20
EV/EBITx
20.79
24.69
23.80
27.27
28.81
29.95
30.87
35.23
37.93
43.42
12.77
35.23
29.38
19
10.43
FCF yield (avg)%
30.88
33.09
34.91
36.73
35.60
37.05
35.66
36.58
39.36
38.63
12.75
37.05
36.12
20
26.90
FCF margin%
26.24
28.28
27.33
24.79
22.76
23.18
21.59
23.65
23.85
21.51
3.10
23.18
23.75
84
1.596
FCF / Net incomex
0.247
0.244
0.246
0.275
0.309
0.369
0.361
0.409
0.452
0.464
0.794
0.409
0.335
21
4.24
ROIC%
32.27
29.53
31.35
30.68
32.39
32.27
31.98
29.56
31.99
32.85
8.01
31.99
31.98
64
12.14
Return on equity%
5.76
5.23
4.13
1.34
1.49
0.40
0.40
0.40
0.40
0.40
5.37
0.40
0.87
78
3.06
Return on assets%
16.64
18.32
19.77
18.59
17.23
17.95
15.87
15.80
17.45
17.29
2.57
17.29
17.37
94
0.81
EPS$
2.65
2.77
2.91
3.03
2.99
3.54
3.48
3.77
3.79
4.08
0.86
6.45%
4.03%
—
29.98
EPS growth%
16.50
17.95
19.77
17.10
14.38
14.63
17.55
16.70
18.48
18.61
8.89
17.55
17.32
75
2.26
Bookvalue per sh$
4.41
4.80
5.20
5.85
6.20
6.99
7.12
8.06
8.20
9.45
3.97
8.81%
8.98%
—
1.30
FCF per share$
4.33
4.97
4.64
4.52
4.67
4.60
4.52
4.59
4.85
5.26
1.26
2.43%
1.94%
—
4.52
Dividend per sh$
6.33
6.78
7.63
8.19
7.63
7.39
7.35
7.78
8.13
8.18
1.08
1.39%
3.52%
—
13.32
Div yield (avg)%
17.58
15.78
16.23
15.90
14.95
12.86
10.98
8.17
5.77
5.36
18.49
8.17
13.90
19
15.37
Payout ratio%
32.20
29.57
27.80
25.97
25.40
25.43
26.55
25.35
25.77
24.17
13.21
25.43
25.87
62
296.3
Shares (diluted)M
461.4
457.6
520.7
597.1
590.2
573.3
641.8
639.5
735.5
740.0
300.6
4.63%
6.64%
34
15.56
Buyback yield%
15.48
12.57
12.57
11.48
13.27
14.23
12.46
11.61
8.95
7.90
28.47
11.61
12.51
77
1.002
D/E ratiox
3.176
3.559
4.230
4.997
4.947
5.567
5.494
5.858
6.381
6.680
0.673
5.858
5.246
36
0.768
Enterprise value$B
0.702
0.716
0.775
0.750
0.708
0.805
0.828
0.882
0.953
1.094
2.034
9.10%
4.23%
66
480.3
LT debt$M
380.7
349.4
364.9
393.6
424.2
422.9
440.1
469.6
428.6
442.3
871.3
0.84%
0.86%
81
Revenue
$3.078B
6.66%
1.00×
Cost of revenue
$1.865B
6.79%
1.01×
Operating expenses
$597.6M
7.10%
1.04×
Property and equipment
17.52%
Goodwill & intangibles
15.40%