7.934
Revenue$B
6.149
6.289
6.365
6.313
6.477
6.701
6.678
6.866
6.898
6.856
8.785
1.15%
1.31%
72
12.66
Revenue growth%
8.44
10.59
9.34
9.30
8.67
9.40
10.32
11.57
13.76
12.65
25.84
11.57
9.86
8
16.35
Gross margin%
25.04
27.38
26.39
29.23
28.66
31.65
30.27
32.28
30.43
31.72
10.25
31.65
29.75
86
18.02
Operating margin%
15.72
17.19
19.93
18.97
19.48
20.35
20.24
21.91
21.90
20.39
2.69
20.39
20.09
25
20.18
Net margin%
31.20
28.26
26.40
24.78
21.87
19.29
16.74
16.94
15.51
12.79
20.69
16.74
20.58
48
32.59
P/E ratio (avg)x
36.37
34.52
40.51
42.07
41.17
47.93
48.43
48.08
47.84
45.78
15.22
47.93
43.92
53
20.33
EV/EBITx
29.04
30.96
34.17
36.67
39.55
39.52
45.10
45.16
49.47
50.28
25.06
45.16
39.54
70
13.62
FCF yield (avg)%
26.47
27.78
28.83
26.44
29.36
31.69
30.93
29.84
31.65
28.97
9.04
30.93
29.16
46
23.87
FCF margin%
26.59
25.78
26.89
23.90
25.63
24.31
21.48
20.50
19.86
18.83
16.32
20.50
24.10
70
0.753
FCF / Net incomex
1.056
1.108
1.152
1.178
1.156
1.086
1.147
1.075
1.101
1.138
0.328
1.101
1.123
94
18.82
ROIC%
7.23
7.31
8.19
6.56
4.66
2.04
0.40
0.40
3.02
3.77
5.38
2.04
4.22
17
6.65
Return on equity%
17.13
15.68
17.29
17.66
18.47
19.58
16.84
14.70
16.17
13.75
21.93
16.17
16.99
57
13.23
Return on assets%
24.28
26.54
25.62
25.41
28.35
29.61
27.00
26.94
25.70
27.43
26.76
27.00
26.74
37
1.97
EPS$
3.02
2.82
3.01
3.16
3.37
3.19
2.97
2.73
2.74
2.90
2.07
(2.96%)
(0.73%)
—
16.41
EPS growth%
0.76
0.40
0.40
0.40
0.40
0.40
0.40
0.87
1.93
1.24
3.42
0.87
0.40
67
3.83
Bookvalue per sh$
3.02
3.23
2.97
2.82
2.79
2.76
2.65
2.54
2.69
2.38
2.24
(3.09%)
(3.72%)
—
2.77
FCF per share$
1.73
1.52
1.45
1.37
1.33
1.24
1.18
1.05
1.10
1.06
4.40
(4.33%)
(4.67%)
—
3.55
Dividend per sh$
1.36
1.43
1.47
1.67
1.78
1.84
1.96
2.03
2.30
2.43
4.75
6.40%
6.96%
—
4.75
Div yield (avg)%
26.06
24.84
24.46
22.78
22.54
22.69
25.29
26.73
28.11
29.30
11.33
26.73
25.06
21
27.19
Payout ratio%
6.80
6.34
3.47
3.28
2.54
2.60
1.60
1.12
0.40
1.73
21.63
1.60
2.57
61
0.589
Shares (diluted)B
0.905
0.944
1.059
1.068
1.049
1.267
1.462
1.714
1.848
1.941
0.590
13.09%
8.29%
85
15.47
Buyback yield%
24.04
21.92
24.17
25.06
24.69
24.88
26.22
25.86
25.37
24.61
23.17
25.37
24.79
54
0.910
D/E ratiox
0.595
0.565
0.617
0.703
0.751
0.773
0.759
0.686
0.732
0.774
1.673
0.759
0.717
34
2.345
Enterprise value$B
2.636
2.492
2.635
2.347
2.057
1.995
2.169
2.113
2.082
1.940
5.050
(1.16%)
(2.99%)
73
8.141
LT debt$B
1.363
1.484
1.416
1.540
1.777
1.639
1.627
1.668
1.846
2.042
4.047
2.82%
5.01%
89
Revenue
$6.856B
1.31%
1.00×
Cost of revenue
$3.553B
1.36%
1.00×
Operating expenses
$1.500B
0.75%
0.95×
Property and equipment
15.38%
Spread over hurdle
34.95%