7.998
Revenue$B
5.680
6.027
6.535
7.114
7.852
8.474
9.076
9.658
10.32
11.16
8.379
7.28%
7.77%
42
21.55
Revenue growth%
4.65
7.01
7.49
7.86
8.99
6.97
6.28
5.18
4.46
4.89
4.05
5.18
6.62
39
14.14
Gross margin%
22.33
23.43
25.65
22.93
22.20
21.67
20.26
20.26
17.33
19.85
26.31
20.26
21.94
89
8.81
Operating margin%
27.14
29.65
27.38
30.00
30.94
33.92
33.26
32.90
34.63
33.07
28.74
33.26
31.92
86
6.08
Net margin%
20.26
17.52
20.10
21.16
19.89
16.97
18.82
16.29
18.71
20.28
21.76
18.71
19.36
52
16.22
P/E ratio (avg)x
7.222
7.872
8.763
8.965
9.658
10.61
10.42
10.65
11.97
12.53
33.79
10.65
10.04
40
33.71
EV/EBITx
20.06
22.53
23.45
26.62
31.38
32.29
34.48
35.64
37.66
43.68
25.55
35.64
31.84
45
11.85
FCF yield (avg)%
22.36
20.85
20.81
18.41
17.49
20.18
19.45
21.95
21.13
23.53
29.15
21.13
20.83
56
26.09
FCF margin%
13.17
12.72
10.51
10.84
12.00
11.42
13.11
15.61
17.43
19.88
3.26
15.61
12.91
21
0.261
FCF / Net incomex
0.398
0.441
0.432
0.458
0.515
0.544
0.610
0.594
0.666
0.682
0.402
0.610
0.529
48
17.86
ROIC%
16.64
18.44
21.19
23.32
20.86
19.90
17.55
15.57
15.53
14.15
22.17
15.57
18.00
51
11.96
Return on equity%
14.46
14.04
14.70
14.85
13.51
14.14
13.58
12.17
12.02
12.09
9.07
12.17
13.81
8
2.23
Return on assets%
8.17
9.96
7.84
6.32
6.79
3.96
6.40
6.42
3.44
5.17
16.38
5.17
6.41
78
3.61
EPS$
5.16
4.75
4.89
5.06
5.16
5.58
5.39
6.24
6.20
5.84
3.70
2.52%
0.82%
—
21.19
EPS growth%
28.01
30.71
29.65
31.77
32.11
30.84
29.69
29.56
29.97
30.00
3.20
29.97
29.99
26
4.86
Bookvalue per sh$
3.24
3.07
2.95
3.19
2.91
3.32
3.54
3.88
3.79
4.29
2.29
8.04%
3.74%
—
5.34
FCF per share$
2.80
3.17
3.83
4.18
4.19
4.20
4.50
5.03
5.65
6.27
2.30
8.42%
10.11%
—
4.53
Dividend per sh$
5.62
5.14
4.66
4.79
4.78
4.62
5.13
5.62
4.98
4.75
10.22
(0.12%)
(2.87%)
—
26.23
Div yield (avg)%
24.32
21.78
22.24
24.94
24.69
27.52
25.37
26.62
25.42
22.67
16.27
25.42
24.81
38
21.78
Payout ratio%
13.70
12.48
11.87
14.31
11.79
12.22
14.24
16.69
18.21
16.18
15.93
16.18
13.97
19
483.8
Shares (diluted)M
496.5
460.9
434.8
466.5
505.0
520.5
573.3
619.2
631.3
668.0
475.6
5.75%
3.29%
39
14.78
Buyback yield%
14.52
16.44
16.85
15.65
15.45
14.19
16.44
17.43
18.70
15.86
27.51
16.44
16.15
74
0.868
D/E ratiox
0.680
0.696
0.719
0.809
0.757
0.791
0.843
0.841
0.799
0.904
1.001
0.841
0.795
29
8.676
Enterprise value$B
1.160
1.084
1.179
1.243
1.393
1.476
1.400
1.583
1.466
1.507
5.240
1.59%
2.66%
27
10.43
LT debt$B
11.38
10.78
9.576
8.397
8.064
8.212
6.998
7.564
7.160
6.468
11.73
(4.31%)
(5.80%)
61
Revenue
$11.16B
7.77%
1.00×
Cost of revenue
$5.309B
7.63%
0.99×
Operating expenses
$2.049B
8.51%
1.07×
Goodwill & intangibles
20.42%
Property and equipment
19.28%