0.393
Revenue$B
3.673
3.828
3.939
4.189
4.304
4.442
4.573
4.867
5.128
5.294
0.420
4.23%
4.15%
23
21.65
Revenue growth%
15.69
17.92
19.49
21.92
23.38
24.64
23.52
21.39
20.08
18.60
8.76
21.39
20.73
46
7.50
Gross margin%
19.73
17.57
14.85
14.96
13.35
13.43
13.94
13.87
16.52
15.02
12.35
13.94
14.90
75
9.45
Operating margin%
23.14
24.57
24.58
24.23
24.06
25.58
24.84
27.28
26.84
26.91
5.89
26.84
24.71
34
18.67
Net margin%
22.56
20.55
22.00
19.82
19.42
16.78
14.46
17.36
17.99
15.53
15.67
16.78
18.70
36
22.97
P/E ratio (avg)x
28.39
25.80
23.82
23.06
20.78
19.82
18.14
19.75
20.86
19.26
35.15
19.75
20.82
6
12.88
EV/EBITx
19.14
22.03
24.64
27.63
28.51
29.30
30.09
34.10
41.14
48.97
18.18
34.10
28.91
52
18.17
FCF yield (avg)%
7.30
5.40
7.91
6.99
4.56
2.43
0.40
0.40
0.40
0.40
21.55
0.40
3.50
77
5.97
FCF margin%
8.63
9.21
8.49
7.10
8.32
8.16
9.36
7.87
6.70
7.96
10.92
7.96
8.24
24
0.810
FCF / Net incomex
1.182
1.134
1.060
1.116
1.128
1.154
1.079
1.068
0.978
0.949
0.552
1.068
1.098
15
15.83
ROIC%
18.71
20.22
19.41
18.50
20.47
18.87
17.88
17.70
15.59
16.08
8.39
17.70
18.60
65
28.79
Return on equity%
22.04
24.26
25.85
28.18
30.71
32.83
31.17
31.08
28.61
27.94
10.86
31.08
28.40
39
9.51
Return on assets%
27.24
26.29
25.20
24.13
22.09
24.12
22.92
21.75
24.69
23.99
22.15
23.99
24.13
91
4.90
EPS$
7.30
7.67
8.61
8.65
10.15
11.04
12.27
14.42
16.37
19.12
5.38
13.50%
11.72%
—
5.21
EPS growth%
6.89
6.86
7.20
8.92
11.02
11.27
9.21
11.25
11.65
13.85
10.14
11.27
10.12
65
0.82
Bookvalue per sh$
0.99
1.08
1.14
1.13
1.18
1.13
1.18
1.26
1.20
1.12
4.93
(1.05%)
1.42%
—
3.58
FCF per share$
2.79
2.94
3.21
3.53
3.57
3.88
3.95
4.51
4.90
4.68
0.92
5.57%
5.76%
—
2.33
Dividend per sh$
1.29
1.27
1.36
1.45
1.32
1.29
1.39
1.48
1.61
1.58
3.99
3.62%
1.40%
—
21.51
Div yield (avg)%
15.21
15.70
13.46
16.16
15.69
12.96
12.22
10.39
9.82
7.25
17.03
10.39
13.21
51
24.04
Payout ratio%
6.92
4.48
2.74
1.16
2.98
0.99
0.40
1.19
0.40
1.87
16.33
0.99
1.53
79
497.2
Shares (diluted)M
519.9
556.7
561.5
536.3
571.9
612.5
681.6
761.4
749.1
718.4
491.5
4.67%
3.26%
9
14.84
Buyback yield%
28.96
30.98
31.38
31.83
30.99
28.25
28.00
25.30
26.43
24.13
24.88
26.43
28.60
70
1.525
D/E ratiox
0.270
0.258
0.281
0.314
0.332
0.333
0.368
0.390
0.419
0.438
1.016
0.390
0.333
26
0.321
Enterprise value$B
0.455
0.433
0.460
0.486
0.506
0.454
0.441
0.409
0.405
0.396
4.189
(4.76%)
(2.13%)
55
4.250
LT debt$B
2.058
2.092
1.951
1.942
2.014
1.771
1.622
1.654
1.663
1.418
4.486
(6.78%)
(3.98%)
13
Revenue
$5.294B
4.15%
1.00×
Cost of revenue
$3.706B
4.15%
1.00×
Operating expenses
$1.009B
4.50%
1.03×
Property and equipment
17.51%
Goodwill & intangibles
16.52%
Spread over hurdle
(3.74%)