7.155
Revenue$B
4.170
4.302
4.481
4.761
4.949
5.194
5.413
5.643
5.885
6.148
7.353
4.43%
4.39%
76
13.05
Revenue growth%
9.00
10.46
12.87
10.85
13.56
15.96
14.74
13.33
15.60
16.83
23.20
15.60
13.45
91
23.61
Gross margin%
1.81
1.62
2.23
4.28
1.42
0.40
0.40
0.40
0.40
0.40
14.58
0.40
0.91
35
17.57
Operating margin%
10.03
8.51
11.40
12.54
14.55
15.16
12.47
10.84
12.08
14.42
16.46
12.47
12.28
80
22.67
Net margin%
10.41
11.94
9.70
11.69
10.83
11.75
11.05
13.03
14.79
13.22
21.31
13.03
11.72
6
30.01
P/E ratio (avg)x
40.40
39.28
42.26
39.10
40.17
38.78
39.82
43.93
40.64
44.52
34.74
40.64
40.29
9
36.82
EV/EBITx
26.35
28.04
31.26
35.83
36.01
37.76
36.54
39.72
37.62
34.75
19.76
37.62
35.92
17
21.64
FCF yield (avg)%
11.66
9.53
7.87
7.28
10.03
11.94
11.51
8.57
10.38
7.50
29.75
10.38
9.78
15
3.23
FCF margin%
19.81
19.23
19.19
19.89
19.82
21.72
21.99
21.38
21.42
19.17
26.08
21.42
19.86
32
0.860
FCF / Net incomex
1.001
0.952
0.934
0.808
0.697
0.646
0.586
0.607
0.619
0.560
1.604
0.607
0.672
39
20.64
ROIC%
1.33
2.95
3.77
5.90
8.19
10.01
9.56
7.59
6.06
5.22
11.53
7.59
5.98
20
19.96
Return on equity%
27.59
28.17
25.30
26.60
23.97
21.14
21.41
22.70
21.60
23.54
4.70
21.60
23.75
84
15.52
Return on assets%
9.82
8.82
11.25
13.99
15.65
17.13
16.92
14.94
12.92
12.76
12.44
14.94
13.45
50
8.61
EPS$
6.97
6.90
7.68
7.55
8.27
8.25
9.30
10.46
10.80
10.10
9.08
4.07%
4.12%
—
26.58
EPS growth%
20.94
18.87
20.53
20.08
18.63
15.74
14.46
16.52
15.90
16.42
26.15
15.90
17.57
82
8.15
Bookvalue per sh$
1.99
2.00
2.04
2.24
2.24
2.19
2.36
2.72
3.00
3.12
4.18
6.81%
3.93%
—
4.87
FCF per share$
13.55
13.91
14.68
13.29
13.02
14.05
15.19
14.27
15.95
16.44
12.21
4.77%
2.39%
—
8.73
Dividend per sh$
12.44
12.48
12.84
14.63
14.21
16.83
18.69
19.06
21.34
22.87
5.55
9.99%
6.81%
—
25.98
Div yield (avg)%
12.06
12.76
9.89
10.25
8.65
10.77
11.12
10.68
7.94
9.92
13.88
10.68
10.46
36
10.37
Payout ratio%
20.37
22.32
24.26
25.14
25.46
28.21
25.32
22.73
24.70
25.32
9.61
25.32
24.92
76
147.9
Shares (diluted)M
203.3
219.4
219.8
228.8
233.4
222.9
219.3
242.1
267.4
253.5
146.9
1.66%
3.66%
30
12.87
Buyback yield%
3.06
3.48
0.61
0.40
0.40
2.13
1.34
0.91
0.40
0.40
4.22
0.91
0.76
36
0.292
D/E ratiox
0.814
0.804
0.699
0.677
0.729
0.753
0.682
0.657
0.583
0.561
0.968
0.657
0.690
92
0.379
Enterprise value$B
8.015
8.663
9.916
11.51
13.04
12.23
11.33
10.63
11.32
10.85
1.642
(3.62%)
4.16%
92
2.651
LT debt$B
9.550
10.09
11.88
11.59
11.75
11.88
12.92
12.88
13.68
14.16
0.904
3.79%
5.77%
72
Revenue
$6.148B
4.39%
1.00×
Cost of revenue
$4.040B
4.17%
0.98×
Operating expenses
$1.250B
4.88%
1.05×
Property and equipment
26.46%
Goodwill & intangibles
15.89%