1.588
Revenue$B
2.215
2.247
2.306
2.399
2.447
2.580
2.670
2.745
2.797
2.907
1.651
3.50%
2.98%
53
29.00
Revenue growth%
17.98
17.74
16.86
15.37
14.08
13.55
13.59
15.00
16.27
17.84
26.37
15.00
15.82
94
17.55
Gross margin%
21.68
23.71
22.47
24.91
25.59
25.46
25.13
26.18
23.47
24.87
3.35
25.13
24.89
20
25.09
Operating margin%
2.42
1.34
1.22
3.71
2.70
0.74
0.49
0.40
3.37
2.08
8.90
0.74
1.71
7
5.73
Net margin%
28.86
27.61
29.84
28.87
28.86
31.03
30.42
27.64
30.05
31.15
5.41
30.42
29.36
75
34.95
P/E ratio (avg)x
16.75
19.38
19.43
21.40
21.97
21.31
24.33
26.67
25.88
27.92
19.64
25.88
21.68
50
32.99
EV/EBITx
22.75
22.50
24.31
23.93
22.20
22.83
21.09
20.30
23.15
26.36
10.25
22.83
22.79
47
20.89
FCF yield (avg)%
26.37
25.16
27.42
27.52
29.11
28.50
27.65
28.23
31.08
31.07
6.04
28.50
27.94
13
20.29
FCF margin%
5.87
6.34
6.62
3.74
1.34
2.31
5.09
5.26
7.04
6.82
2.31
5.26
5.56
15
0.737
FCF / Net incomex
0.240
0.239
0.253
0.261
0.233
0.234
0.246
0.215
0.233
0.215
0.872
0.233
0.236
52
27.66
ROIC%
13.75
12.03
11.92
12.89
15.38
15.93
16.14
13.45
12.85
13.33
18.86
13.45
13.39
78
21.79
Return on equity%
9.94
10.95
11.03
8.76
8.55
7.55
7.59
9.07
10.81
13.02
17.79
9.07
9.51
53
19.49
Return on assets%
6.28
3.48
3.10
4.43
7.01
5.05
7.31
8.43
9.20
7.18
3.34
7.31
6.64
61
2.78
EPS$
3.25
3.33
3.48
3.40
3.80
3.60
3.78
4.39
4.85
4.74
2.84
4.50%
4.01%
—
20.41
EPS growth%
27.68
24.72
23.44
25.12
22.90
23.78
24.50
22.33
22.51
23.57
6.88
23.57
23.67
23
5.06
Bookvalue per sh$
10.22
11.86
13.63
13.11
12.56
13.15
13.40
13.87
14.22
15.09
6.96
3.74%
4.54%
—
5.56
FCF per share$
8.46
7.60
7.75
7.34
6.23
6.41
6.22
6.59
6.04
6.09
10.34
(0.46%)
(3.10%)
—
8.95
Dividend per sh$
12.82
14.39
16.14
17.70
18.18
19.32
22.77
22.71
25.20
27.12
9.83
8.33%
8.47%
—
3.27
Div yield (avg)%
22.39
20.13
22.78
23.34
24.73
27.65
29.89
27.03
27.00
26.54
28.47
27.03
25.64
54
20.41
Payout ratio%
17.54
15.49
18.25
18.84
16.25
15.23
14.33
15.46
12.85
14.19
29.96
14.33
15.47
66
142.8
Shares (diluted)M
180.1
173.3
183.4
181.8
194.2
188.7
199.4
224.3
224.9
203.1
147.0
0.90%
1.59%
67
3.57
Buyback yield%
11.31
8.39
7.46
9.56
10.80
13.47
12.27
13.24
13.82
16.26
2.67
13.47
11.79
61
0.718
D/E ratiox
2.389
2.726
3.108
3.602
3.711
4.290
4.608
5.109
5.035
5.110
1.222
5.035
4.001
60
1.111
Enterprise value$B
5.146
5.085
5.141
4.935
5.717
5.958
6.133
6.825
6.994
8.326
1.752
7.81%
5.64%
80
0.598
LT debt$B
2.378
2.368
2.629
2.824
3.078
2.885
2.936
2.931
3.067
2.900
0.420
(1.19%)
3.43%
71
Revenue
$2.907B
2.98%
1.00×
Cost of revenue
$1.352B
3.19%
1.02×
Operating expenses
$668.2M
2.54%
0.96×
Property and equipment
13.90%