2.169
Revenue$B
1.801
1.899
2.013
2.208
2.379
2.604
2.849
3.118
3.290
3.547
2.416
8.31%
7.93%
75
14.31
Revenue growth%
8.33
10.69
9.99
8.32
9.73
9.44
6.54
9.52
6.54
4.22
8.88
6.54
8.89
58
11.83
Gross margin%
17.07
16.36
14.07
16.56
17.71
16.42
17.38
14.55
13.43
14.35
10.27
14.55
16.39
15
11.36
Operating margin%
26.51
26.65
28.10
26.09
24.08
26.10
25.03
26.24
25.27
23.48
26.26
25.27
26.09
23
13.72
Net margin%
15.44
13.33
14.33
12.81
14.11
13.33
13.74
14.51
15.63
16.88
17.56
14.51
14.22
20
8.219
P/E ratio (avg)x
16.89
18.13
16.36
17.10
16.50
16.92
14.72
14.84
13.78
12.94
7.112
14.72
16.43
28
31.80
EV/EBITx
46.63
51.49
59.46
68.27
82.09
98.85
113.8
122.0
142.5
149.7
16.76
122.0
90.47
79
26.12
FCF yield (avg)%
28.33
28.81
28.69
26.11
27.68
28.45
30.71
29.88
27.59
29.08
19.70
29.08
28.57
69
23.89
FCF margin%
20.23
21.66
23.61
25.73
27.34
24.40
24.03
26.83
27.89
27.36
6.22
26.83
25.06
70
1.463
FCF / Net incomex
1.485
1.598
1.569
1.486
1.610
1.460
1.523
1.435
1.605
1.647
0.542
1.523
1.546
90
5.90
ROIC%
7.18
9.96
9.97
12.72
10.57
13.01
13.26
14.01
13.58
11.12
20.00
13.26
11.92
46
8.27
Return on equity%
14.46
14.68
15.65
17.73
20.27
22.75
23.56
22.67
24.16
21.61
27.19
22.75
20.94
58
25.74
Return on assets%
7.10
4.57
6.62
7.55
7.73
8.89
6.34
7.87
5.69
3.45
6.40
6.34
6.86
34
11.90
EPS$
27.39
28.94
31.22
34.28
33.34
35.83
36.75
38.00
35.50
34.25
13.15
0.54%
2.39%
—
26.52
EPS growth%
13.97
11.15
8.34
5.74
7.41
6.39
5.00
4.88
6.51
8.98
3.28
6.39
6.96
54
30.61
Bookvalue per sh$
13.53
12.32
11.24
12.41
12.74
13.97
14.17
12.87
12.09
11.95
18.36
(1.27%)
(0.64%)
—
5.23
FCF per share$
39.81
43.68
48.73
53.41
60.11
62.84
63.40
62.95
69.12
71.09
17.06
3.41%
5.74%
—
19.66
Dividend per sh$
14.38
14.00
13.88
12.33
11.30
12.17
12.10
13.02
12.68
13.64
5.63
3.82%
(0.17%)
—
15.93
Div yield (avg)%
5.39
7.47
6.54
4.51
2.86
1.60
0.40
2.63
4.90
4.95
25.73
2.63
4.71
17
29.86
Payout ratio%
22.25
24.78
25.68
23.40
22.21
23.93
25.72
26.94
27.50
30.14
13.60
26.94
25.23
76
78.92
Shares (diluted)M
63.44
67.75
71.55
73.46
75.84
77.78
74.70
67.41
66.08
69.23
80.21
(1.81%)
0.92%
75
6.05
Buyback yield%
25.01
27.53
27.40
26.15
23.46
22.64
20.68
21.62
24.00
21.45
10.24
21.62
23.73
84
0.788
D/E ratiox
0.873
0.970
0.958
1.005
1.012
1.176
1.214
1.252
1.278
1.258
1.183
1.252
1.094
93
2.167
Enterprise value$B
0.696
0.696
0.815
0.786
0.879
0.931
0.986
1.143
1.301
1.395
2.340
9.68%
7.10%
90
0.952
LT debt$B
1.042
1.143
1.107
1.254
1.412
1.550
1.762
1.815
1.920
1.858
2.055
5.65%
6.04%
69
Revenue
$3.547B
7.93%
1.00×
Cost of revenue
$2.366B
8.13%
1.02×
Operating expenses
$808.1M
7.66%
0.98×
Property and equipment
16.57%