0.771
Revenue$B
2.358
2.481
2.664
2.853
3.071
3.241
3.426
3.698
3.849
4.087
0.839
5.89%
6.19%
12
26.85
Revenue growth%
1.56
0.40
2.65
3.34
3.41
2.44
2.44
5.23
3.72
2.81
22.04
2.81
2.73
79
12.58
Gross margin%
19.68
22.22
21.33
23.70
23.79
26.13
25.31
27.53
28.68
25.78
9.12
26.13
24.55
73
14.11
Operating margin%
28.98
27.50
29.24
28.47
28.15
28.14
28.36
27.31
24.99
25.06
25.94
27.31
28.14
85
8.49
Net margin%
27.04
25.66
22.83
24.92
26.47
25.82
28.53
29.36
31.66
30.47
29.13
29.36
26.76
56
18.12
P/E ratio (avg)x
11.56
12.36
12.76
13.38
14.22
17.03
16.99
19.93
23.31
23.41
36.53
19.93
15.60
88
18.60
EV/EBITx
30.06
29.36
31.81
37.89
42.04
47.91
50.64
50.62
57.85
65.07
26.97
50.64
44.98
51
2.37
FCF yield (avg)%
8.69
7.19
8.99
8.93
9.89
10.83
13.58
12.06
9.45
11.54
28.70
11.54
9.67
93
11.17
FCF margin%
8.53
11.16
12.90
14.48
12.01
14.56
12.87
10.38
9.33
9.51
22.93
10.38
11.58
31
0.236
FCF / Net incomex
2.622
2.735
3.313
3.482
3.541
4.017
3.972
4.404
5.099
5.921
1.333
4.404
3.757
65
5.21
ROIC%
17.07
16.63
14.31
15.22
16.67
15.80
17.85
17.03
15.65
15.55
3.57
15.80
16.21
25
8.65
Return on equity%
15.38
13.20
15.23
16.72
15.69
16.54
19.20
17.91
17.59
16.51
12.73
17.59
16.53
87
6.14
Return on assets%
9.15
11.16
11.44
12.11
10.48
13.38
16.07
15.38
18.13
19.62
22.40
16.07
12.75
21
10.62
EPS$
3.07
3.03
3.57
4.13
4.63
5.18
6.06
6.37
7.31
7.23
10.86
9.32%
10.07%
—
10.02
EPS growth%
14.80
17.67
15.61
13.87
15.58
15.64
15.90
16.89
14.83
13.42
15.09
15.64
15.59
62
6.29
Bookvalue per sh$
8.04
8.61
7.86
8.17
8.90
9.97
9.65
8.76
8.80
9.35
9.07
0.99%
1.23%
—
8.37
FCF per share$
16.10
17.79
20.82
25.24
27.84
30.89
31.75
35.52
34.83
36.00
2.15
5.28%
10.10%
—
5.49
Dividend per sh$
9.70
9.42
10.22
11.05
9.95
8.99
10.09
9.77
10.48
10.06
3.30
0.22%
0.17%
—
16.93
Div yield (avg)%
9.38
10.95
9.33
11.07
13.91
13.57
14.84
12.22
15.21
18.18
11.86
14.84
12.89
8
10.49
Payout ratio%
27.85
28.63
31.57
29.49
30.40
30.08
30.22
30.91
28.13
29.90
6.85
30.08
29.99
42
116.7
Shares (diluted)M
196.0
189.7
185.2
205.7
224.7
252.6
293.4
331.5
362.0
407.6
121.2
12.65%
8.18%
62
19.74
Buyback yield%
23.44
25.10
27.47
29.39
30.61
28.52
31.01
28.07
25.93
28.52
21.09
28.52
28.29
83
1.528
D/E ratiox
1.299
1.385
1.389
1.437
1.610
1.737
2.065
2.095
2.059
2.007
0.571
2.059
1.673
81
1.342
Enterprise value$B
2.025
1.901
1.902
1.958
1.858
1.946
1.996
2.102
2.080
2.148
0.744
2.94%
(0.43%)
75
0.261
LT debt$B
1.950
1.739
1.748
1.630
1.808
1.690
1.621
1.790
1.897
1.840
1.855
0.35%
(0.52%)
42
Revenue
$4.087B
6.19%
1.00×
Cost of revenue
$1.949B
5.92%
0.98×
Operating expenses
$739.5M
6.33%
1.01×
Property and equipment
16.78%