1.161
Revenue$B
2.038
2.089
2.129
2.177
2.274
2.401
2.553
2.645
2.707
2.882
1.279
4.85%
3.82%
9
6.25
Revenue growth%
17.44
14.89
13.16
12.65
14.17
15.70
13.35
11.41
10.92
11.41
16.38
11.41
13.25
38
19.85
Gross margin%
28.20
27.02
26.80
26.15
25.85
28.07
29.03
26.76
26.86
27.34
15.73
27.34
26.94
19
9.70
Operating margin%
31.67
33.59
31.96
29.45
31.00
28.29
25.58
28.21
27.58
25.71
3.16
27.58
28.87
87
12.17
Net margin%
12.88
14.89
14.64
15.73
13.73
12.75
10.25
8.03
6.78
7.01
24.35
8.03
12.82
64
11.47
P/E ratio (avg)x
23.97
28.25
29.21
32.83
37.29
41.30
44.56
52.51
58.85
67.53
31.31
52.51
39.30
20
20.12
EV/EBITx
43.74
43.57
49.17
51.31
53.48
53.34
56.51
61.98
72.14
74.27
20.39
61.98
53.41
47
3.28
FCF yield (avg)%
12.28
13.58
14.22
16.61
13.89
14.22
15.00
14.82
11.90
13.70
7.76
14.22
14.06
42
11.40
FCF margin%
22.97
25.28
26.41
28.83
28.99
28.87
30.63
28.29
27.48
27.50
4.00
28.29
27.89
65
1.409
FCF / Net incomex
1.849
2.127
2.143
2.477
2.809
3.103
3.277
3.324
3.212
3.067
0.193
3.212
2.938
45
8.57
ROIC%
12.78
14.02
13.99
13.13
15.38
17.00
14.96
13.63
14.02
15.73
14.57
14.96
14.02
38
19.70
Return on equity%
27.67
30.22
31.34
32.41
33.65
32.42
33.52
32.18
29.83
31.56
18.04
32.18
31.87
6
9.91
Return on assets%
18.52
21.23
22.13
21.75
21.42
19.39
22.20
23.76
26.39
23.55
21.74
23.55
21.94
56
5.68
EPS$
6.92
8.16
8.10
8.81
8.71
9.10
9.49
9.55
11.27
12.67
5.85
7.78%
7.64%
—
17.11
EPS growth%
22.97
23.91
22.00
24.15
23.28
24.49
25.62
22.67
24.32
25.92
17.74
24.49
24.03
29
7.65
Bookvalue per sh$
11.95
10.76
11.73
11.09
12.44
13.30
11.96
11.65
10.38
11.62
6.54
(1.37%)
(0.12%)
—
1.69
FCF per share$
8.58
9.61
10.34
11.70
12.88
13.70
15.35
15.46
14.38
15.86
5.11
4.26%
5.71%
—
7.70
Dividend per sh$
3.30
3.55
3.86
3.89
3.57
4.00
4.09
3.99
4.47
4.34
1.83
4.00%
2.91%
—
3.25
Div yield (avg)%
25.75
23.11
20.86
21.07
21.89
23.98
26.45
29.02
27.90
27.26
25.54
27.26
24.87
14
20.47
Payout ratio%
12.38
14.25
15.43
14.47
13.97
15.56
17.81
16.73
14.00
15.36
6.66
15.56
14.92
56
151.8
Shares (diluted)M
160.8
167.6
158.9
172.8
179.0
200.8
202.8
194.1
205.1
218.5
148.7
4.07%
2.34%
30
25.65
Buyback yield%
0.40
1.17
3.94
2.52
2.78
1.52
0.82
0.40
0.62
0.71
9.87
0.71
0.99
34
1.651
D/E ratiox
2.101
2.218
2.192
2.027
1.980
2.032
2.190
2.270
2.366
2.410
0.430
2.270
2.191
5
1.270
Enterprise value$B
1.907
2.046
2.085
2.268
2.085
1.957
1.722
1.587
1.624
1.583
0.514
(5.37%)
(3.30%)
36
0.362
LT debt$B
0.089
0.095
0.094
0.096
0.085
0.075
0.068
0.071
0.075
0.065
2.132
(5.03%)
(3.83%)
85
Revenue
$2.882B
3.82%
1.00×
Cost of revenue
$1.553B
3.78%
1.00×
Operating expenses
$579.9M
3.81%
1.00×
Property and equipment
15.98%