1.682
Revenue$B
2.665
2.831
2.980
3.254
3.540
3.810
3.994
4.268
4.545
4.741
1.723
6.01%
6.60%
43
13.96
Revenue growth%
8.10
6.34
5.93
5.82
7.23
8.12
9.10
10.49
11.15
12.39
12.00
10.49
8.11
54
27.98
Gross margin%
24.42
24.40
26.39
24.90
23.46
23.01
24.85
25.59
28.36
28.84
14.51
25.59
24.87
73
15.35
Operating margin%
1.93
1.28
0.53
0.45
2.83
5.22
8.10
9.15
8.50
8.84
5.55
8.50
4.02
83
29.74
Net margin%
13.13
14.99
16.74
17.06
18.65
16.80
15.29
13.50
11.40
8.69
12.54
13.50
15.14
62
18.62
P/E ratio (avg)x
29.38
31.04
34.70
39.28
40.54
46.64
54.03
60.82
65.21
66.08
34.13
60.82
43.59
31
13.31
EV/EBITx
24.76
22.23
23.39
20.98
19.00
17.98
18.99
20.04
18.32
19.59
13.20
18.99
19.82
77
11.26
FCF yield (avg)%
7.11
4.81
4.47
5.85
6.21
4.12
6.73
4.01
3.35
4.11
14.06
4.11
4.64
40
10.55
FCF margin%
35.63
38.28
40.11
40.59
40.59
39.10
40.28
42.52
44.43
44.05
12.49
42.52
40.43
32
1.679
FCF / Net incomex
1.331
1.415
1.339
1.482
1.643
1.550
1.545
1.683
1.831
1.851
0.612
1.683
1.548
20
27.73
ROIC%
6.88
4.73
3.41
6.05
5.51
7.48
4.87
7.67
6.44
9.03
12.28
7.48
6.24
38
10.37
Return on equity%
13.52
12.81
14.90
13.73
14.95
14.66
13.27
11.63
11.00
9.16
2.98
11.63
13.39
39
19.68
Return on assets%
11.72
14.29
11.85
11.36
13.25
11.15
9.32
9.97
12.53
14.76
6.01
11.15
11.78
70
11.80
EPS$
7.49
8.47
8.09
9.05
8.26
8.45
9.05
9.49
9.16
8.21
13.19
(0.13%)
1.84%
—
10.01
EPS growth%
23.00
22.54
25.20
26.76
27.87
27.26
24.46
21.94
20.96
23.79
4.14
23.79
24.12
38
3.01
Bookvalue per sh$
2.83
2.55
2.70
2.77
2.49
2.32
2.34
2.18
2.02
2.08
6.15
(3.51%)
(3.34%)
—
10.78
FCF per share$
8.04
8.82
8.85
10.00
10.74
11.20
11.89
12.62
13.63
13.65
3.59
4.92%
6.48%
—
7.11
Dividend per sh$
7.36
7.02
7.05
6.65
7.51
7.17
6.91
7.43
6.82
7.51
6.61
(0.01%)
0.11%
—
6.31
Div yield (avg)%
13.86
15.92
18.89
20.16
23.00
24.73
27.62
24.96
26.20
27.58
26.51
26.20
23.86
7
26.53
Payout ratio%
22.65
21.58
20.08
19.68
20.76
22.30
24.09
26.01
23.41
23.52
29.34
23.52
22.47
47
243.1
Shares (diluted)M
422.3
408.4
431.2
484.3
515.1
519.3
516.6
615.1
717.6
696.9
239.8
6.23%
4.80%
42
19.76
Buyback yield%
27.55
25.01
26.55
24.56
27.41
28.32
29.34
26.77
25.86
25.16
27.68
26.77
26.66
47
1.782
D/E ratiox
0.177
0.169
0.172
0.180
0.197
0.178
0.169
0.179
0.159
0.153
0.187
0.169
0.175
32
0.761
Enterprise value$B
3.127
2.866
2.986
2.840
2.633
2.990
3.120
2.932
2.894
2.843
4.750
1.55%
(1.20%)
78
1.186
LT debt$B
0.749
0.701
0.649
0.669
0.718
0.678
0.585
0.583
0.513
0.485
3.881
(7.55%)
(5.53%)
7
Revenue
$4.741B
6.60%
1.00×
Cost of revenue
$2.959B
6.49%
0.99×
Operating expenses
$817.6M
6.74%
1.01×
Goodwill & intangibles
16.91%
Property and equipment
16.16%