4.572
Revenue$B
3.197
3.408
3.678
3.928
4.118
4.272
4.486
4.737
4.991
5.341
4.856
5.34%
5.89%
7
23.18
Revenue growth%
8.28
8.91
7.89
9.79
10.45
9.25
7.55
9.12
10.26
7.59
8.66
9.12
9.01
21
23.93
Gross margin%
12.63
12.93
15.47
14.62
15.94
17.34
17.53
16.48
14.35
11.65
27.80
16.48
15.05
42
3.55
Operating margin%
30.70
28.23
30.92
31.94
31.33
31.92
32.93
34.72
35.29
36.46
12.66
34.72
31.93
63
10.53
Net margin%
24.75
21.92
24.16
26.13
24.02
25.44
23.50
21.95
19.09
16.39
10.29
21.95
23.76
63
18.66
P/E ratio (avg)x
27.41
25.20
23.36
22.98
21.19
23.01
21.41
23.05
26.31
28.46
19.86
23.05
23.20
74
6.843
EV/EBITx
21.21
19.48
17.31
18.18
17.79
16.71
15.68
17.14
15.00
16.23
13.98
16.23
17.23
17
28.43
FCF yield (avg)%
13.64
15.64
13.97
14.56
11.94
11.51
10.47
9.97
11.03
11.48
17.77
11.03
11.72
52
27.03
FCF margin%
21.02
22.47
22.58
24.10
21.86
23.02
22.92
20.62
22.34
20.06
10.59
22.34
22.40
84
1.354
FCF / Net incomex
1.481
1.484
1.554
1.435
1.485
1.311
1.272
1.136
1.134
1.095
0.112
1.136
1.373
61
6.10
ROIC%
8.98
8.97
7.39
10.23
8.07
10.95
11.86
14.05
12.16
10.84
17.87
11.86
10.54
41
11.93
Return on equity%
15.82
17.36
15.00
17.97
15.74
18.40
19.58
21.87
19.99
19.52
9.53
19.58
18.19
66
17.36
Return on assets%
5.31
5.48
8.40
7.92
10.86
12.60
14.35
12.23
14.98
16.92
10.68
14.35
11.55
51
10.08
EPS$
14.84
16.22
14.04
15.01
15.00
13.79
14.44
13.43
13.93
12.72
10.30
(3.24%)
(0.98%)
—
23.92
EPS growth%
10.02
12.49
13.40
11.94
13.85
15.89
13.60
15.58
15.61
18.01
19.38
15.61
13.73
27
4.49
Bookvalue per sh$
12.84
14.76
15.46
16.22
15.86
15.98
17.77
19.15
21.88
24.27
13.44
8.88%
6.23%
—
7.73
FCF per share$
23.56
23.73
21.24
20.53
20.74
22.08
21.78
23.16
24.68
24.26
19.15
3.19%
0.85%
—
27.46
Dividend per sh$
23.19
23.03
24.24
22.14
22.52
19.68
17.73
17.24
15.34
15.07
14.50
(7.72%)
(4.54%)
—
5.52
Div yield (avg)%
25.69
24.36
21.83
19.63
19.88
20.10
17.12
19.01
20.45
21.44
17.27
20.10
20.27
66
11.14
Payout ratio%
10.62
13.33
11.49
12.45
14.68
12.79
14.79
12.34
12.47
11.85
25.79
12.47
12.46
61
115.5
Shares (diluted)M
129.6
130.7
133.5
131.4
138.7
126.1
114.5
126.4
116.7
126.6
112.9
(1.81%)
(1.12%)
50
23.37
Buyback yield%
12.01
13.20
11.77
14.14
13.14
13.70
12.76
10.29
12.60
10.48
9.15
12.60
12.68
38
0.343
D/E ratiox
0.184
0.174
0.180
0.201
0.211
0.226
0.255
0.243
0.275
0.271
0.692
0.255
0.218
81
4,176
Enterprise value$M
493.6
496.8
482.3
556.7
554.8
609.9
614.2
712.4
737.7
751.1
637.8
6.25%
4.29%
14
3.315
LT debt$B
2.124
2.357
2.520
2.539
2.886
2.836
2.884
2.817
2.824
3.236
5.493
2.31%
4.60%
94
Revenue
$5.341B
5.89%
1.00×
Cost of revenue
$3.738B
5.89%
1.00×
Operating expenses
$1.104B
5.94%
1.00×
Property and equipment
20.94%