10.65
Revenue$B
14.68
16.18
17.39
19.03
20.39
22.25
23.58
26.07
27.81
10.86
12.94
7.89%
8.04%
13
25.08
Revenue growth%
29.39
27.01
27.12
24.81
26.16
24.97
27.04
28.77
26.14
24.23
26.01
26.16
27.03
26
27.34
Gross margin%
26.96
26.72
27.22
29.89
27.48
27.31
29.01
31.22
28.99
7.77
6.53
28.99
27.40
28
27.19
Operating margin%
34.76
32.19
35.08
36.11
35.33
35.27
33.79
31.21
30.40
7.61
3.03
33.79
34.72
12
9.15
Net margin%
23.23
21.75
21.40
22.56
21.44
22.14
24.46
26.30
25.61
13.82
27.92
24.46
22.89
68
26.30
P/E ratio (avg)x
19.14
18.84
21.75
22.15
25.47
24.58
25.31
29.78
34.85
34.30
31.91
25.47
23.37
9
23.98
EV/EBITx
18.31
20.50
20.64
19.44
21.72
20.96
23.41
21.34
21.27
23.54
35.54
21.34
20.80
13
3.92
FCF yield (avg)%
21.91
22.31
23.00
24.10
23.54
22.56
21.76
23.17
22.99
16.47
22.62
22.99
23.00
20
21.72
FCF margin%
7.91
7.76
10.15
11.77
10.12
12.33
13.13
11.50
11.66
12.54
11.21
11.66
10.82
72
1.292
FCF / Net incomex
1.288
1.366
1.437
1.299
1.266
1.157
1.138
1.144
1.102
0.563
0.245
1.144
1.270
28
13.88
ROIC%
9.62
7.62
5.99
4.96
3.56
2.72
2.01
3.82
6.80
28.67
21.22
3.56
5.47
44
22.99
Return on equity%
31.23
28.27
27.85
26.70
24.87
27.20
29.34
28.65
30.04
27.63
23.93
28.65
28.46
38
2.01
Return on assets%
18.30
20.58
22.04
24.39
24.34
21.61
21.45
19.81
20.02
29.06
21.98
21.45
21.02
25
4.73
EPS$
3.09
2.99
2.90
3.32
3.66
3.51
4.02
4.03
4.68
4.92
5.87
7.08%
6.65%
—
16.95
EPS growth%
30.70
30.10
32.77
35.23
32.32
30.70
33.31
34.73
31.88
17.05
23.11
32.32
32.10
26
4.94
Bookvalue per sh$
6.04
6.81
7.50
8.71
8.26
8.82
8.67
9.38
9.04
4.60
5.75
0.75%
6.57%
—
5.81
FCF per share$
3.84
3.52
3.57
3.75
3.61
3.39
2.94
2.83
2.77
2.99
4.17
(5.91%)
(3.75%)
—
2.01
Dividend per sh$
1.68
1.60
1.52
1.67
1.74
1.70
1.55
1.33
1.18
2.35
4.42
(6.65%)
(4.69%)
—
27.65
Div yield (avg)%
19.40
18.55
18.03
20.70
18.89
17.08
15.67
17.40
15.76
26.28
26.01
17.08
18.04
13
27.55
Payout ratio%
22.72
23.68
22.70
20.81
22.78
21.76
22.48
24.40
21.42
29.65
14.73
22.48
22.59
83
2.532
Shares (diluted)B
3.122
3.079
3.081
3.495
3.662
3.525
4.049
4.002
4.624
2.441
2.522
5.76%
3.88%
53
27.55
Buyback yield%
24.41
27.29
29.57
29.61
27.11
25.94
26.61
29.05
29.13
3.00
7.19
27.11
27.20
79
0.556
D/E ratiox
1.548
1.491
1.462
1.731
1.949
1.884
1.963
2.272
2.686
0.735
0.249
1.963
1.807
20
3.774
Enterprise value$B
2.334
2.442
2.446
2.693
2.594
2.741
3.043
3.418
3.523
20.55
5.145
5.52%
4.58%
93
22.40
LT debt$B
27.60
27.90
28.43
28.18
27.97
32.11
37.85
41.47
43.81
4.812
15.98
9.23%
5.32%
89
Revenue
$27.81B
8.04%
1.00×
Cost of revenue
$15.18B
7.98%
0.99×
Operating expenses
$3.744B
9.55%
1.15×
Property and equipment
16.19%