3.324
Revenue$B
1.809
1.936
2.124
2.303
2.536
2.715
2.928
3.189
3.458
3.815
3.611
8.50%
8.76%
78
20.48
Revenue growth%
17.58
18.30
21.09
20.36
17.64
15.85
14.74
14.06
13.09
13.45
19.37
14.06
16.72
52
11.20
Gross margin%
9.97
9.37
7.05
4.16
2.80
1.14
3.99
4.33
7.24
8.45
22.14
4.33
5.69
92
26.26
Operating margin%
24.14
26.07
24.12
22.70
25.56
22.71
21.96
21.50
24.34
26.97
29.76
22.71
24.13
15
13.37
Net margin%
16.44
15.37
18.34
17.14
14.79
14.95
15.53
16.83
15.19
17.13
17.85
15.53
15.98
31
8.415
P/E ratio (avg)x
26.22
27.60
26.91
28.59
29.10
25.85
22.15
19.52
20.60
20.64
20.85
20.64
26.04
66
11.02
EV/EBITx
45.75
52.61
59.95
67.97
69.10
78.82
79.10
79.32
81.50
89.55
29.69
79.32
73.96
27
15.17
FCF yield (avg)%
11.74
9.26
11.89
8.93
6.85
9.50
10.77
10.92
9.87
11.71
22.93
10.77
10.32
76
15.79
FCF margin%
21.74
20.57
17.77
18.39
18.53
16.98
18.22
20.96
23.74
21.03
15.76
20.96
19.55
6
0.850
FCF / Net incomex
0.798
0.836
0.914
0.915
1.066
1.267
1.387
1.506
1.454
1.659
1.093
1.454
1.167
69
11.33
ROIC%
7.03
4.99
4.34
2.43
3.71
4.50
2.14
2.04
0.40
0.40
29.41
2.04
3.07
45
28.71
Return on equity%
11.15
8.31
10.62
10.73
12.70
11.17
13.83
16.15
14.08
11.16
11.19
13.83
11.17
39
6.63
Return on assets%
6.62
5.01
2.61
3.96
4.44
6.42
8.68
6.76
8.69
10.55
18.50
8.68
6.52
77
33.64
EPS$
58.41
56.19
61.87
60.51
60.21
60.18
69.53
78.94
85.51
90.77
34.37
8.56%
5.53%
—
16.46
EPS growth%
19.21
18.87
17.73
15.25
16.28
16.26
15.12
12.96
9.98
11.02
12.29
12.96
15.76
72
11.36
Bookvalue per sh$
26.88
29.68
27.33
29.04
27.68
27.88
26.86
27.36
25.29
25.62
43.13
(1.53%)
(0.51%)
—
30.85
FCF per share$
46.85
47.28
45.09
40.38
38.98
33.98
36.45
35.33
34.68
34.47
17.10
(2.43%)
(2.37%)
—
47.66
Dividend per sh$
18.42
16.03
14.26
12.55
11.28
10.76
9.94
8.87
7.84
8.12
29.66
(6.36%)
(7.55%)
—
18.72
Div yield (avg)%
26.90
27.14
28.41
26.09
23.66
21.64
22.58
24.94
25.97
26.03
21.69
24.94
26.00
86
29.00
Payout ratio%
10.48
10.10
10.07
9.24
12.21
11.75
13.70
12.51
13.05
11.72
13.35
12.51
11.74
80
69.87
Shares (diluted)M
62.16
60.85
52.71
49.92
50.47
53.29
56.90
48.17
43.49
45.68
70.71
(1.97%)
(4.16%)
28
4.47
Buyback yield%
27.01
29.38
32.37
30.27
32.93
30.42
29.03
30.67
31.80
31.92
12.48
30.67
30.55
35
0.177
D/E ratiox
2.204
2.584
2.731
2.599
2.989
3.082
3.401
3.428
3.567
4.110
1.018
3.428
3.036
7
1.601
Enterprise value$B
4.113
4.082
4.149
4.117
4.081
4.077
4.203
4.893
5.609
5.679
5.198
6.83%
4.72%
74
1.439
LT debt$B
3.751
4.037
4.161
4.167
4.152
4.397
4.437
4.976
5.619
6.340
5.131
8.83%
6.83%
13
Revenue
$3.815B
8.76%
1.00×
Cost of revenue
$2.585B
8.69%
0.99×
Operating expenses
$717.5M
8.04%
0.94×
Cash and investments
18.02%
Property and equipment
16.25%