3.009
Revenue$B
3.435
3.589
3.822
4.094
4.275
4.664
4.908
5.165
5.625
6.111
3.159
7.41%
6.56%
77
16.72
Revenue growth%
26.88
24.85
26.80
29.75
28.18
28.21
26.79
28.19
27.76
27.03
6.78
27.76
27.40
55
26.66
Gross margin%
22.83
22.80
23.59
23.06
22.73
22.21
20.18
22.24
22.24
22.68
11.93
22.24
22.70
60
21.68
Operating margin%
31.11
28.74
28.88
29.47
27.67
27.39
25.36
22.83
22.34
19.82
19.88
22.83
27.53
11
13.85
Net margin%
24.06
24.98
27.34
27.87
29.76
26.88
26.94
25.04
27.98
27.37
14.13
26.94
27.14
52
32.00
P/E ratio (avg)x
16.05
16.59
14.17
12.13
12.44
13.15
11.41
10.68
10.51
11.03
13.52
11.03
12.28
46
24.22
EV/EBITx
35.99
34.80
37.19
33.91
33.22
34.85
38.07
33.84
34.84
38.40
26.01
34.85
34.85
60
22.20
FCF yield (avg)%
5.38
2.92
2.25
0.40
2.24
1.60
0.40
0.40
2.11
0.40
26.27
0.40
1.86
21
3.20
FCF margin%
7.38
9.98
12.45
10.11
7.40
7.01
5.46
7.99
8.80
9.60
3.61
7.99
8.40
27
1.706
FCF / Net incomex
1.148
1.255
1.363
1.404
1.446
1.411
1.502
1.473
1.314
1.263
0.326
1.411
1.383
75
21.24
ROIC%
5.31
7.56
9.93
11.22
11.44
10.11
8.87
7.77
5.54
3.24
12.60
7.77
8.32
64
26.13
Return on equity%
19.37
19.83
18.30
19.68
21.83
20.52
17.68
19.17
17.88
19.14
4.25
19.14
19.27
36
22.12
Return on assets%
29.33
30.05
27.21
26.98
25.23
26.73
24.49
22.18
23.89
24.25
10.97
24.25
25.98
78
6.64
EPS$
5.60
6.08
5.83
6.51
6.73
6.81
7.65
8.74
9.79
10.67
7.14
9.65%
5.89%
—
2.75
EPS growth%
2.69
0.47
0.40
1.48
0.40
3.02
4.77
4.00
3.68
3.47
3.67
3.68
2.86
42
13.45
Bookvalue per sh$
16.63
16.98
17.80
16.21
16.66
16.87
17.68
18.42
18.94
20.04
10.65
3.76%
1.97%
—
9.87
FCF per share$
9.27
9.07
8.49
7.88
7.97
9.07
8.72
9.20
9.42
9.78
11.24
4.19%
1.97%
—
13.69
Dividend per sh$
4.04
3.88
4.05
4.13
4.23
4.51
4.85
5.19
5.43
5.26
12.94
4.45%
2.88%
—
10.05
Div yield (avg)%
8.10
8.52
11.00
8.21
11.07
9.89
11.26
12.75
15.17
13.03
12.49
12.75
11.03
28
24.24
Payout ratio%
21.90
24.66
25.25
26.14
27.48
26.94
25.20
27.03
25.96
27.80
16.02
26.94
26.05
62
362.8
Shares (diluted)M
620.5
730.5
696.0
765.2
744.3
731.6
689.4
681.3
664.5
651.1
375.8
(2.64%)
1.46%
72
18.13
Buyback yield%
2.80
5.30
4.55
6.12
4.92
5.03
5.09
2.72
1.39
0.40
11.17
2.72
4.73
53
0.552
D/E ratiox
0.651
0.657
0.689
0.692
0.742
0.844
0.930
0.917
0.884
1.025
0.805
0.917
0.793
66
7.257
Enterprise value$B
5.559
6.329
6.093
6.906
6.981
6.471
6.497
7.382
6.742
6.966
7.084
(0.04%)
1.49%
78
2.468
LT debt$B
2.436
2.081
2.163
2.194
2.214
2.015
2.063
1.783
1.777
1.700
3.808
(5.15%)
(4.94%)
18
Revenue
$6.111B
6.56%
1.00×
Cost of revenue
$3.455B
6.53%
1.00×
Operating expenses
$763.3M
6.52%
1.00×
Property and equipment
14.24%