14.16
Revenue$B
8.826
9.512
10.16
10.88
11.77
12.83
14.19
15.10
16.39
17.83
14.59
8.66%
8.21%
86
27.29
Revenue growth%
21.35
20.75
21.54
20.16
20.87
20.14
18.00
16.80
14.97
12.57
16.60
16.80
20.15
60
13.63
Gross margin%
8.01
10.57
12.27
11.15
8.79
8.29
5.73
4.92
6.55
4.23
24.44
5.73
8.15
50
2.30
Operating margin%
12.92
15.22
14.99
14.26
15.55
16.28
16.47
17.64
16.00
13.61
7.36
16.28
15.39
51
18.61
Net margin%
26.61
24.48
24.37
23.54
23.41
23.69
21.74
19.67
20.77
22.41
27.80
21.74
23.47
39
9.923
P/E ratio (avg)x
6.908
7.918
8.049
9.089
10.47
11.55
12.49
13.66
14.38
14.25
12.26
13.66
11.01
65
22.86
EV/EBITx
20.60
23.61
27.43
30.62
35.62
38.23
46.47
51.12
52.92
56.54
9.190
51.12
36.92
51
15.04
FCF yield (avg)%
17.89
19.36
20.99
20.55
20.62
23.26
23.94
23.63
25.70
26.26
15.84
23.94
22.13
72
28.88
FCF margin%
13.19
13.41
11.21
10.42
9.41
10.56
10.95
8.22
7.75
5.00
17.88
8.22
10.49
55
1.543
FCF / Net incomex
1.414
1.299
1.432
1.414
1.279
1.364
1.403
1.354
1.384
1.444
1.433
1.384
1.394
19
20.16
ROIC%
9.75
12.38
9.45
8.94
9.64
12.44
15.16
13.69
14.13
14.40
5.95
14.13
12.41
55
12.39
Return on equity%
12.75
10.48
9.38
10.87
13.52
15.44
17.64
18.67
18.92
17.77
12.45
17.77
14.48
34
26.66
Return on assets%
14.15
13.00
10.96
9.36
6.84
8.24
10.35
9.80
10.80
11.13
11.79
10.35
10.58
78
5.78
EPS$
3.75
3.82
3.75
3.67
3.40
3.20
3.39
3.72
3.51
3.64
6.35
1.41%
(0.88%)
—
27.65
EPS growth%
13.55
15.38
13.34
10.37
7.58
6.61
9.43
6.66
9.58
9.99
26.25
9.43
9.78
57
3.47
Bookvalue per sh$
5.56
5.91
5.37
5.83
6.35
6.04
5.37
5.45
5.87
5.73
3.25
(2.05%)
0.72%
—
1.79
FCF per share$
6.45
6.65
7.30
7.33
8.18
8.84
9.53
9.58
10.40
10.25
5.32
4.63%
6.67%
—
2.11
Dividend per sh$
5.86
6.02
5.25
5.06
5.55
6.05
5.27
5.20
5.67
5.30
2.88
(0.94%)
(1.27%)
—
13.42
Div yield (avg)%
25.05
22.67
20.89
22.31
19.86
19.49
20.73
21.53
23.85
20.95
12.16
20.95
21.24
31
9.25
Payout ratio%
16.37
18.23
19.62
22.04
21.15
19.76
20.14
19.15
18.83
21.72
5.43
19.76
19.69
78
233.7
Shares (diluted)M
242.9
232.0
246.3
256.5
284.4
321.8
321.6
312.8
310.2
353.0
242.8
4.42%
3.72%
74
10.11
Buyback yield%
21.81
22.98
22.43
23.10
20.62
22.44
21.33
23.08
24.98
26.87
6.64
23.08
22.71
47
0.156
D/E ratiox
0.217
0.206
0.219
0.203
0.208
0.223
0.214
0.207
0.227
0.219
0.838
0.219
0.216
67
15.91
Enterprise value$B
13.39
13.59
13.02
12.67
12.28
12.16
13.47
14.41
16.77
17.82
15.49
7.74%
3.94%
39
3.008
LT debt$B
3.210
3.525
3.683
3.687
3.385
3.753
3.743
3.708
4.270
4.881
14.26
7.60%
4.62%
26
Revenue
$17.83B
8.21%
1.00×
Cost of revenue
$11.03B
7.90%
0.97×
Operating expenses
$3.288B
8.63%
1.04×
Property and equipment
16.34%