3.643
Revenue$B
2.614
2.820
3.066
3.263
3.591
3.887
4.232
4.475
4.864
5.336
3.929
8.24%
8.12%
41
11.12
Revenue growth%
5.27
6.84
9.03
6.28
5.76
7.98
6.13
8.62
5.76
8.12
20.58
7.98
6.56
90
24.40
Gross margin%
6.14
3.16
6.14
3.60
3.24
2.72
0.60
0.40
0.40
0.40
18.46
0.40
2.94
59
19.44
Operating margin%
3.25
2.17
4.85
2.45
4.65
5.01
3.07
3.37
1.75
1.72
11.84
3.07
3.16
93
28.08
Net margin%
10.59
8.97
8.67
6.99
5.60
3.34
5.68
6.17
6.26
6.14
13.46
6.14
6.22
37
26.46
P/E ratio (avg)x
28.47
30.11
30.53
35.26
37.12
39.56
42.08
47.12
53.85
62.86
9.312
47.12
38.34
6
21.11
EV/EBITx
24.71
22.64
21.94
21.64
20.84
21.44
20.26
21.17
21.76
19.71
7.302
21.17
21.54
87
23.14
FCF yield (avg)%
30.50
32.43
35.35
35.85
34.31
33.12
35.28
36.85
34.24
32.63
22.28
34.24
34.27
27
5.45
FCF margin%
33.64
31.72
31.44
31.23
31.46
32.09
31.58
31.71
34.29
32.96
15.28
32.09
31.71
23
1.571
FCF / Net incomex
0.297
0.324
0.292
0.285
0.265
0.258
0.234
0.236
0.225
0.217
1.363
0.234
0.261
35
22.35
ROIC%
27.88
28.33
29.11
29.06
31.46
31.37
31.32
32.74
32.74
32.94
27.54
32.74
31.34
8
2.61
Return on equity%
23.05
22.83
25.56
25.92
28.15
25.69
24.20
23.25
21.27
19.80
17.48
23.25
23.72
95
4.31
Return on assets%
12.53
13.68
15.83
18.26
18.65
20.84
22.07
24.53
23.87
22.49
22.74
22.49
19.75
94
7.39
EPS$
13.62
16.00
18.56
18.50
19.12
19.72
23.31
24.89
29.95
31.79
7.99
10.70%
9.52%
—
26.24
EPS growth%
15.69
17.43
17.39
16.91
14.06
14.55
13.28
15.35
12.95
11.75
5.24
13.28
14.95
10
11.84
Bookvalue per sh$
16.15
15.33
14.99
14.82
13.85
14.85
17.18
17.86
19.25
18.61
9.86
6.08%
2.93%
—
2.40
FCF per share$
16.25
18.00
21.24
24.24
25.32
27.43
27.54
33.23
37.50
43.08
10.89
11.21%
10.47%
—
3.79
Dividend per sh$
15.13
15.72
17.55
18.86
20.36
22.42
21.73
20.69
20.80
22.31
12.93
1.84%
5.36%
—
6.35
Div yield (avg)%
19.91
22.03
22.20
19.61
19.22
17.83
17.10
17.77
20.53
19.21
15.11
17.83
19.41
48
3.55
Payout ratio%
5.02
2.56
0.72
2.11
2.45
2.64
5.57
5.61
4.44
5.37
17.77
5.37
3.54
73
91.09
Shares (diluted)M
149.4
153.6
151.1
172.3
177.6
194.0
200.7
217.4
201.8
189.2
92.32
1.28%
3.86%
66
7.48
Buyback yield%
8.32
6.28
7.31
5.08
8.01
6.08
8.63
7.10
6.57
8.20
25.87
7.10
7.20
24
0.916
D/E ratiox
1.061
1.237
1.474
1.749
1.868
2.251
2.393
2.577
2.528
2.509
0.236
2.509
2.059
78
1.176
Enterprise value$B
4.636
4.747
4.596
4.615
4.630
5.353
5.798
6.015
6.979
7.667
2.141
10.61%
6.32%
47
0.273
LT debt$B
1.468
1.551
1.457
1.363
1.505
1.505
1.572
1.519
1.648
1.598
4.007
1.21%
0.70%
61
Revenue
$5.336B
8.12%
1.00×
Cost of revenue
$2.441B
8.17%
1.00×
Operating expenses
$1.211B
8.00%
0.99×
Goodwill & intangibles
17.02%
Property and equipment
16.96%