42.47
Revenue$B
69.79
68.57
69.91
69.28
69.37
69.43
70.93
72.91
74.28
74.33
46.26
1.39%
0.85%
72
23.27
Revenue growth%
10.81
12.57
10.22
10.85
12.43
9.76
8.80
8.13
5.50
3.72
18.10
8.13
9.99
15
2.94
Gross margin%
21.06
19.22
21.10
21.27
19.40
21.76
19.82
18.39
19.65
21.97
11.77
19.82
20.44
67
3.95
Operating margin%
6.76
9.48
10.80
7.93
9.83
8.81
11.37
10.07
11.83
12.40
15.98
11.37
9.95
72
19.20
Net margin%
18.42
17.70
20.69
22.71
22.50
22.45
21.02
22.75
25.18
25.89
14.99
22.75
22.48
30
28.53
P/E ratio (avg)x
37.32
39.71
46.90
47.16
46.83
55.16
54.12
58.59
65.71
69.39
33.32
58.59
50.64
37
25.19
EV/EBITx
11.23
12.54
13.09
12.37
12.80
14.61
16.71
15.97
17.14
18.48
29.18
16.71
13.85
65
3.13
FCF yield (avg)%
21.47
23.08
24.16
24.54
24.93
27.58
26.53
25.72
23.13
20.21
5.33
25.72
24.35
21
4.46
FCF margin%
31.26
32.21
33.99
32.53
30.61
30.15
29.94
30.76
30.82
29.22
29.42
30.15
30.79
14
1.119
FCF / Net incomex
0.518
0.531
0.562
0.595
0.606
0.560
0.598
0.547
0.492
0.453
1.465
0.547
0.553
87
2.38
ROIC%
30.04
27.07
27.31
30.24
31.26
28.37
25.47
27.45
27.45
28.24
9.19
27.45
27.84
29
5.63
Return on equity%
10.42
8.77
10.93
8.96
10.87
8.15
10.27
8.53
9.33
10.47
18.97
9.33
9.80
48
27.27
Return on assets%
27.39
29.72
27.44
29.90
30.29
31.66
29.44
27.75
28.86
27.06
7.86
28.86
29.15
73
3.34
EPS$
2.12
2.37
2.16
2.14
2.18
2.33
2.33
2.57
2.79
3.00
3.63
6.56%
3.46%
—
22.71
EPS growth%
20.70
21.74
20.22
20.56
20.43
21.83
23.69
26.29
27.74
29.80
2.77
26.29
21.79
89
1.47
Bookvalue per sh$
1.13
1.24
1.42
1.39
1.42
1.61
1.92
2.03
2.15
2.55
5.84
12.49%
10.28%
—
2.85
FCF per share$
3.17
2.95
2.83
2.59
2.43
2.32
2.26
2.49
2.27
2.48
3.78
0.42%
(1.24%)
—
5.64
Dividend per sh$
2.37
2.44
2.40
2.16
2.02
1.97
1.85
1.87
1.75
1.85
2.31
(1.75%)
(2.20%)
—
27.34
Div yield (avg)%
14.68
16.02
14.19
13.11
15.24
17.63
15.12
12.98
12.51
10.41
18.24
12.98
14.43
20
16.37
Payout ratio%
22.81
20.16
22.56
23.98
21.10
23.72
21.05
23.41
21.16
21.48
22.27
21.48
22.02
34
1.095
Shares (diluted)B
1.188
1.245
1.415
1.423
1.477
1.732
1.868
1.874
2.090
2.260
1.043
8.88%
8.02%
7
17.66
Buyback yield%
8.44
9.59
7.37
4.50
3.82
5.63
5.30
7.06
7.38
8.44
9.56
7.06
7.21
43
0.597
D/E ratiox
1.916
1.739
1.754
1.791
1.735
1.675
1.825
1.923
1.958
1.811
1.405
1.825
1.801
80
48.90
Enterprise value$B
100.5
100.2
99.07
115.4
122.4
128.3
150.0
170.6
180.1
194.0
20.80
9.64%
8.39%
7
90.67
LT debt$B
54.61
61.12
57.82
54.96
61.81
65.37
70.73
75.66
77.33
78.89
31.89
5.00%
5.06%
58
Revenue
$74.33B
0.85%
1.00×
Cost of revenue
$40.21B
1.06%
1.02×
Operating expenses
$17.22B
0.55%
0.97×
Property and equipment
20.24%