1.455
Revenue$B
2.835
3.017
3.187
3.338
3.492
3.653
3.801
4.106
4.387
4.569
1.513
5.52%
5.48%
49
20.00
Revenue growth%
18.87
19.71
19.49
20.78
19.10
18.58
21.07
19.53
17.61
15.94
17.37
18.58
19.30
22
16.20
Gross margin%
7.54
6.13
7.55
10.20
8.53
7.88
10.12
10.90
9.71
11.31
19.24
10.12
9.12
17
15.87
Operating margin%
18.77
17.16
19.53
19.21
20.40
20.42
21.27
23.47
22.73
25.49
18.30
22.73
20.41
86
12.38
Net margin%
7.16
9.26
10.98
12.98
13.07
12.90
15.65
12.80
14.20
16.87
3.40
14.20
12.94
47
12.41
P/E ratio (avg)x
15.77
17.13
19.14
21.18
23.62
26.88
25.62
27.36
29.20
32.27
6.372
27.36
24.62
78
6.138
EV/EBITx
44.65
44.04
49.79
53.18
52.71
63.69
67.21
75.61
83.02
99.96
28.30
75.61
58.43
50
16.96
FCF yield (avg)%
25.43
27.18
25.78
25.04
24.45
23.74
25.09
25.71
26.16
26.02
10.07
25.71
25.57
84
8.62
FCF margin%
28.10
28.28
29.58
28.17
27.71
29.29
30.81
30.38
32.77
32.88
4.46
30.81
29.43
69
1.776
FCF / Net incomex
0.712
0.654
0.706
0.652
0.599
0.635
0.610
0.607
0.518
0.445
0.610
0.607
0.622
81
23.66
ROIC%
9.56
11.03
12.10
11.26
12.35
12.35
13.36
15.37
13.09
10.28
10.53
13.09
12.22
15
17.66
Return on equity%
11.93
14.02
16.36
15.05
13.90
16.02
15.58
12.84
15.27
14.52
21.63
15.27
14.78
68
23.40
Return on assets%
13.38
12.50
11.84
14.00
13.67
12.25
15.11
14.30
11.91
14.45
15.74
14.30
13.52
94
4.67
EPS$
3.91
3.99
4.33
4.34
3.90
3.73
3.78
4.12
4.26
4.60
5.21
3.36%
1.76%
—
2.38
EPS growth%
20.85
22.53
23.43
24.22
25.95
25.37
24.23
24.64
25.02
22.63
29.25
24.64
24.22
44
7.32
Bookvalue per sh$
1.75
1.76
1.86
1.71
1.82
1.71
1.67
1.83
2.01
2.28
6.94
4.61%
2.91%
—
1.10
FCF per share$
1.20
1.31
1.45
1.59
1.50
1.72
1.96
2.06
2.20
2.36
3.75
9.49%
6.71%
—
7.42
Dividend per sh$
5.76
6.32
6.21
6.55
7.00
6.73
6.61
6.70
6.54
6.50
4.37
(1.48%)
1.15%
—
21.32
Div yield (avg)%
14.92
12.30
9.80
10.88
13.55
15.77
17.80
19.67
21.76
21.61
3.27
19.67
15.35
30
3.15
Payout ratio%
3.68
6.46
9.15
11.42
10.81
8.29
6.89
4.29
5.17
6.45
8.68
6.45
6.68
44
306.5
Shares (diluted)M
295.6
277.3
257.5
281.2
254.4
242.6
225.4
239.4
236.5
238.3
299.0
(1.30%)
(1.49%)
41
24.60
Buyback yield%
26.57
28.70
29.64
27.74
25.97
24.81
27.54
26.77
25.52
27.71
22.64
26.77
27.16
49
1.117
D/E ratiox
0.494
0.537
0.536
0.493
0.506
0.447
0.494
0.501
0.507
0.552
1.328
0.501
0.504
20
1.951
Enterprise value$B
1.713
1.798
1.750
1.803
1.692
1.695
1.816
1.857
1.700
1.787
0.682
1.11%
(1.04%)
8
3.170
LT debt$B
2.859
2.795
2.975
3.217
3.218
3.511
3.310
3.300
2.989
3.044
1.984
(1.11%)
0.14%
90
Revenue
$4.569B
5.48%
1.00×
Cost of revenue
$3.055B
5.28%
0.98×
Operating expenses
$1.039B
5.85%
1.04×
Property and equipment
18.06%
Spread over hurdle
(5.14%)