20.75
Revenue$B
48.23
48.46
49.29
50.59
50.77
52.12
52.00
53.57
53.68
54.70
22.66
1.50%
1.35%
70
10.63
Revenue growth%
23.43
24.92
27.66
26.97
29.10
31.94
29.35
27.27
25.25
26.28
7.31
27.27
27.12
77
28.28
Gross margin%
9.37
11.16
8.55
9.16
9.93
8.40
8.81
5.83
3.41
3.57
22.45
5.83
8.68
11
11.57
Operating margin%
11.80
12.99
15.06
12.28
9.45
8.89
9.31
10.19
11.24
8.44
28.54
9.31
10.72
6
27.72
Net margin%
14.26
12.86
10.22
12.82
14.25
16.91
16.15
16.91
14.88
17.55
6.75
16.91
14.57
48
12.52
P/E ratio (avg)x
11.18
12.13
11.52
12.44
11.70
11.14
11.63
12.47
14.06
15.13
7.403
12.47
11.92
40
18.72
EV/EBITx
19.35
18.77
21.51
22.06
21.53
21.26
25.42
24.67
28.54
30.47
27.49
25.42
21.80
10
28.14
FCF yield (avg)%
0.90
0.40
0.40
0.40
0.40
3.12
1.74
0.40
0.40
2.92
6.84
1.74
0.40
49
12.96
FCF margin%
30.23
32.60
33.77
33.38
35.29
35.94
34.30
36.28
38.61
37.60
3.84
36.28
34.80
86
1.040
FCF / Net incomex
0.808
0.852
0.972
1.112
1.283
1.416
1.363
1.321
1.526
1.593
0.909
1.416
1.302
20
19.74
ROIC%
12.74
10.28
10.47
11.86
12.64
13.79
11.73
10.26
13.17
11.46
12.32
11.73
11.80
46
10.23
Return on equity%
17.22
18.09
17.60
14.76
13.12
14.44
12.28
13.41
14.32
17.31
23.04
14.32
14.60
73
15.96
Return on assets%
4.00
6.44
4.72
5.72
7.63
6.11
7.04
5.01
5.35
3.87
10.50
5.35
5.54
61
4.94
EPS$
1.71
1.73
1.81
1.80
2.12
2.45
2.69
2.86
3.37
3.84
5.40
12.61%
9.72%
—
16.33
EPS growth%
21.48
22.70
20.80
20.58
19.26
16.85
17.19
16.19
13.62
11.19
28.77
16.19
18.23
81
7.21
Bookvalue per sh$
5.48
5.99
6.16
6.89
8.16
8.76
10.45
12.32
14.34
16.64
2.26
15.31%
12.20%
—
7.35
FCF per share$
6.47
5.66
5.00
5.26
4.85
4.62
4.25
3.82
3.54
3.54
3.95
(6.11%)
(6.40%)
—
5.61
Dividend per sh$
8.51
8.51
8.06
8.01
9.22
10.39
9.87
11.19
12.20
12.94
5.68
7.02%
5.10%
—
18.28
Div yield (avg)%
16.04
17.32
15.58
13.50
11.38
13.40
14.81
15.37
14.43
12.42
25.73
14.43
14.62
64
6.57
Payout ratio%
10.08
12.18
11.61
9.93
11.87
11.13
9.76
7.45
5.65
5.99
18.19
7.45
10.00
79
677.1
Shares (diluted)M
665.7
632.8
670.3
658.1
647.6
665.9
744.0
790.2
850.1
901.0
691.4
6.83%
2.60%
12
15.82
Buyback yield%
1.36
0.57
0.89
0.40
0.40
0.40
0.40
0.40
0.40
1.53
9.48
0.40
0.40
90
1.551
D/E ratiox
1.795
1.753
1.743
1.519
1.363
1.406
1.508
1.443
1.582
1.642
0.814
1.508
1.550
24
60.58
Enterprise value$B
77.88
80.59
92.83
106.8
110.8
121.9
118.5
134.1
127.3
118.2
22.70
1.29%
5.22%
95
75.80
LT debt$B
71.63
74.24
64.24
70.52
68.85
70.23
73.13
73.96
69.08
68.38
46.90
(0.14%)
0.33%
43
Revenue
$54.70B
1.35%
1.00×
Cost of revenue
$36.88B
1.26%
0.99×
Operating expenses
$7.499B
0.95%
0.96×
Goodwill & intangibles
22.29%
Property and equipment
13.96%