1.293
Revenue$B
2.295
2.315
2.363
2.425
2.525
2.643
2.741
2.884
2.904
3.015
1.409
3.61%
2.84%
6
25.95
Revenue growth%
19.48
20.30
21.35
22.37
25.33
23.71
22.59
20.59
22.36
21.53
26.65
22.36
21.95
89
7.22
Gross margin%
18.20
18.99
18.95
18.77
21.54
23.09
22.34
21.28
23.32
23.21
5.49
23.09
21.41
66
10.24
Operating margin%
22.36
22.96
25.04
25.82
25.98
24.61
27.28
29.39
30.00
27.16
18.08
27.28
25.90
27
22.41
Net margin%
18.32
20.87
21.19
22.39
20.68
23.55
22.76
24.64
26.34
26.32
15.50
24.64
22.58
79
15.45
P/E ratio (avg)x
16.30
15.99
16.94
15.85
16.71
15.66
14.18
14.06
13.41
13.77
10.71
14.06
15.75
61
18.20
EV/EBITx
10.17
10.67
9.952
9.426
8.205
7.543
7.361
7.894
8.417
7.356
15.15
7.543
8.311
38
2.01
FCF yield (avg)%
28.57
28.92
28.55
26.23
27.22
25.96
23.63
22.77
19.81
19.35
5.97
22.77
26.10
27
19.01
FCF margin%
22.80
22.60
23.71
23.93
21.13
20.22
18.89
18.75
16.41
17.88
4.18
18.75
20.68
22
0.264
FCF / Net incomex
1.440
1.379
1.504
1.706
1.755
1.773
1.963
2.135
2.160
2.482
1.012
2.135
1.764
95
2.34
ROIC%
11.23
10.75
10.54
13.25
14.32
12.23
9.83
9.18
6.75
4.70
15.53
9.18
10.64
91
11.58
Return on equity%
19.21
21.94
23.69
24.60
24.95
25.54
25.97
23.83
23.27
23.08
6.23
23.83
23.76
36
12.82
Return on assets%
19.60
18.75
19.50
17.49
18.25
15.44
14.32
11.75
9.97
9.75
13.83
11.75
16.46
57
17.19
EPS$
6.56
5.70
5.69
4.84
5.09
4.41
4.41
3.79
3.43
3.20
18.38
(8.84%)
(6.78%)
—
28.92
EPS growth%
33.91
31.24
33.91
35.00
37.83
37.63
36.64
34.20
34.46
33.87
2.06
34.46
34.33
61
17.24
Bookvalue per sh$
30.49
32.33
31.95
33.83
35.35
37.01
38.76
33.93
34.50
31.83
9.06
(2.08%)
(0.83%)
—
9.90
FCF per share$
23.54
25.76
26.65
24.68
24.05
22.15
21.93
20.03
20.60
23.24
34.92
(0.68%)
(0.73%)
—
7.13
Dividend per sh$
30.35
33.83
37.48
41.94
38.92
41.79
42.43
40.43
43.11
45.25
43.29
3.06%
3.26%
—
7.73
Div yield (avg)%
26.60
26.04
28.28
30.55
28.64
27.54
24.91
27.65
25.53
26.25
29.22
26.25
27.07
80
7.63
Payout ratio%
10.56
8.07
6.41
4.67
2.44
1.28
2.76
2.18
4.95
7.16
16.79
2.76
4.81
32
49.20
Shares (diluted)M
49.49
45.76
40.58
41.41
43.12
46.18
51.30
56.93
51.90
49.92
47.86
2.97%
0.89%
63
26.02
Buyback yield%
3.88
2.94
2.85
4.57
5.59
2.74
5.49
4.93
3.36
3.57
29.32
3.57
3.72
69
1.411
D/E ratiox
1.721
1.683
1.693
1.542
1.691
1.791
1.779
2.028
1.990
2.074
0.671
1.990
1.750
44
1.852
Enterprise value$B
0.818
0.817
0.974
0.974
0.955
0.935
1.008
1.092
1.237
1.255
2.472
5.62%
5.15%
73
2.412
LT debt$B
1.494
1.591
1.717
1.978
2.227
2.163
2.398
2.238
2.201
2.357
1.434
1.14%
6.14%
66
Revenue
$3.015B
2.84%
1.00×
Cost of revenue
$2.111B
2.84%
1.00×
Operating expenses
$574.1M
2.81%
1.00×
Property and equipment
15.09%
Goodwill & intangibles
13.81%
Spread over hurdle
(6.45%)