0.476
Revenue$B
1.826
1.965
2.142
2.304
2.435
2.572
2.784
2.927
3.080
3.279
0.524
6.14%
6.67%
63
9.55
Revenue growth%
12.23
12.07
13.47
13.67
15.87
14.00
15.11
15.96
13.43
15.82
4.25
15.11
13.84
65
13.98
Gross margin%
4.73
6.08
6.05
8.18
6.93
6.92
4.26
4.30
3.56
2.19
25.77
4.26
5.39
17
11.72
Operating margin%
27.66
29.97
27.95
26.59
23.95
26.28
28.01
28.44
27.28
28.08
21.00
28.01
27.81
54
2.82
Net margin%
23.21
23.51
22.92
21.61
20.75
19.03
21.09
20.97
23.40
21.17
10.63
21.09
21.39
33
12.18
P/E ratio (avg)x
29.33
28.47
31.30
33.22
35.41
31.70
28.29
31.19
32.26
29.75
15.85
31.19
31.24
59
18.86
EV/EBITx
13.39
15.03
15.94
17.87
21.36
21.52
21.97
21.89
24.01
25.11
22.71
21.97
21.44
50
22.93
FCF yield (avg)%
13.59
11.55
9.15
10.05
10.95
12.95
11.72
8.89
10.02
9.37
19.35
10.02
10.50
16
24.30
FCF margin%
14.72
15.00
13.20
15.49
16.73
16.72
19.70
19.66
22.41
21.38
9.44
19.70
16.72
20
1.613
FCF / Net incomex
1.061
1.237
1.178
1.264
1.235
1.173
1.371
1.478
1.728
1.623
1.401
1.478
1.250
35
22.74
ROIC%
19.21
16.48
15.54
14.50
13.82
13.48
13.17
10.92
11.94
10.02
24.53
11.94
13.65
14
16.25
Return on equity%
5.82
3.98
6.27
5.37
5.29
2.86
5.41
7.71
9.18
6.27
21.31
6.27
5.62
80
15.92
Return on assets%
17.42
19.72
19.95
20.15
22.90
24.46
21.78
24.53
26.22
25.96
12.53
24.53
22.34
73
23.39
EPS$
36.28
36.39
33.20
34.08
33.76
30.53
29.08
28.58
31.24
29.77
24.82
(2.48%)
(1.52%)
—
18.60
EPS growth%
12.22
12.75
14.92
16.37
13.68
12.13
12.51
12.93
11.89
11.50
15.52
12.13
12.63
84
30.07
Bookvalue per sh$
50.87
54.07
60.13
68.26
64.25
63.72
66.63
75.04
87.02
93.06
10.01
7.69%
6.64%
—
31.04
FCF per share$
51.56
49.95
55.75
54.49
60.03
66.65
75.78
75.66
87.64
90.46
8.59
8.55%
5.21%
—
36.16
Dividend per sh$
27.23
26.96
28.42
26.67
30.31
35.40
40.70
42.05
39.84
42.27
42.00
6.88%
5.33%
—
6.32
Div yield (avg)%
9.41
11.92
10.80
9.10
11.60
14.18
13.37
14.39
17.10
14.86
3.26
14.39
12.65
33
23.26
Payout ratio%
6.92
9.31
11.09
11.35
12.73
14.95
17.63
18.08
15.81
13.77
14.76
15.81
13.25
32
35.55
Shares (diluted)M
30.41
33.18
34.86
32.75
32.04
35.23
35.31
37.23
39.84
43.14
36.72
6.13%
3.47%
87
5.85
Buyback yield%
30.92
30.18
31.28
32.88
34.78
37.58
37.74
39.07
37.01
34.79
17.57
37.58
34.78
46
0.696
D/E ratiox
1.748
1.756
1.821
1.799
1.797
1.740
2.007
2.064
2.384
2.696
0.445
2.064
1.810
23
2.225
Enterprise value$B
1.936
2.231
2.083
2.363
2.219
2.333
2.404
2.617
2.676
2.674
0.778
3.80%
3.99%
21
3.609
LT debt$B
1.621
1.870
1.798
1.705
1.718
1.650
1.882
1.775
1.968
2.232
2.271
5.38%
3.19%
66
Revenue
$3.279B
6.67%
1.00×
Cost of revenue
$2.010B
6.64%
1.00×
Operating expenses
$456.5M
6.79%
1.01×
Property and equipment
21.12%
Goodwill & intangibles
13.63%