2.896
Revenue$B
1.604
1.749
1.915
2.060
2.212
2.369
2.507
2.664
2.828
3.085
3.229
6.88%
7.62%
59
21.55
Revenue growth%
20.03
21.49
22.96
25.60
26.62
28.33
28.94
30.22
27.32
25.81
28.96
28.33
26.21
47
5.96
Gross margin%
32.28
33.06
31.76
28.79
27.81
26.46
24.31
25.12
25.52
22.95
22.94
25.12
27.14
67
18.66
Operating margin%
25.37
24.30
24.40
27.06
27.65
29.26
30.69
31.95
31.34
31.38
3.58
31.34
28.45
10
17.47
Net margin%
28.10
29.24
28.33
28.46
30.52
30.51
30.70
30.78
30.79
33.41
18.55
30.78
30.52
10
31.77
P/E ratio (avg)x
14.70
12.84
12.20
13.13
11.25
9.523
9.181
8.084
7.564
6.767
34.36
8.084
10.38
57
6.901
EV/EBITx
10.82
11.48
12.51
13.78
15.63
17.73
18.45
18.87
19.56
18.71
36.24
18.71
16.68
73
13.55
FCF yield (avg)%
24.44
27.31
25.61
27.63
28.94
28.24
28.55
30.25
31.34
32.94
26.53
30.25
28.39
12
23.63
FCF margin%
19.49
22.33
20.20
20.95
20.24
21.93
20.59
19.13
17.60
15.52
26.65
19.13
20.22
14
0.740
FCF / Net incomex
0.969
1.054
0.950
0.858
0.837
0.824
0.916
1.010
1.089
1.134
1.653
1.010
0.960
74
8.33
ROIC%
6.21
7.78
8.30
10.04
8.74
7.50
6.09
7.06
5.25
4.70
20.22
6.09
7.28
84
18.12
Return on equity%
21.50
20.52
20.17
19.88
19.11
20.23
17.56
18.94
20.24
19.22
20.20
19.22
20.03
91
25.32
Return on assets%
5.76
4.18
5.42
4.84
6.33
4.75
4.52
1.54
0.94
1.70
10.41
1.70
4.63
15
11.21
EPS$
9.93
10.96
9.53
8.83
8.50
8.07
8.92
9.47
9.83
10.15
12.29
3.59%
0.59%
—
9.83
EPS growth%
25.63
27.37
24.84
21.86
19.88
18.41
18.63
15.65
13.80
15.23
26.79
15.65
19.26
70
5.11
Bookvalue per sh$
10.68
10.81
11.26
10.98
10.02
10.75
9.86
10.21
9.02
7.99
11.29
(4.43%)
(3.30%)
—
12.65
FCF per share$
16.79
16.76
18.16
19.00
19.16
18.97
22.01
23.82
24.89
24.58
11.60
5.10%
4.74%
—
13.59
Dividend per sh$
8.88
9.16
9.60
9.18
8.99
9.55
10.33
10.20
8.93
9.47
8.14
1.05%
(0.72%)
—
24.73
Div yield (avg)%
14.83
13.48
12.94
14.51
13.94
13.82
14.68
17.14
16.90
18.76
9.28
16.90
14.59
40
18.95
Payout ratio%
18.63
16.27
13.33
10.72
10.11
11.39
8.63
11.63
8.94
8.94
27.99
8.94
11.06
93
138.5
Shares (diluted)M
178.4
194.2
191.8
205.5
198.6
205.2
226.5
247.0
226.1
226.4
140.5
2.66%
3.84%
54
22.67
Buyback yield%
11.82
10.35
11.25
10.63
12.00
12.86
12.94
14.87
17.72
15.67
4.84
14.87
12.43
37
0.496
D/E ratiox
1.233
1.249
1.322
1.324
1.379
1.583
1.775
2.120
2.222
2.353
0.889
2.120
1.481
34
0.785
Enterprise value$B
4.177
4.441
4.978
5.295
5.018
4.692
5.166
4.690
4.508
4.337
2.792
(2.87%)
1.37%
79
3.598
LT debt$B
2.979
3.380
3.594
3.971
3.839
3.938
4.571
4.894
5.293
5.828
2.511
8.71%
7.87%
9
Revenue
$3.085B
7.62%
1.00×
Cost of revenue
$1.968B
7.58%
1.00×
Operating expenses
$589.0M
7.89%
1.03×
Goodwill & intangibles
18.50%
Property and equipment
14.29%