5.083
Revenue$B
7.564
7.871
7.926
7.962
8.016
8.181
8.214
8.475
8.430
8.639
5.356
1.51%
1.31%
40
5.22
Revenue growth%
21.61
21.40
21.85
23.81
22.51
20.38
17.66
20.09
22.23
25.15
23.51
20.38
21.73
36
9.60
Gross margin%
25.95
28.20
31.10
30.24
30.78
30.83
28.90
28.73
30.92
33.62
5.40
30.83
30.51
42
25.83
Operating margin%
4.29
7.19
8.18
10.14
7.92
6.04
7.28
10.12
11.23
9.18
26.31
9.18
8.05
14
11.50
Net margin%
6.59
9.49
12.32
11.02
11.72
11.18
11.92
10.06
12.70
9.97
3.62
11.18
11.10
76
12.42
P/E ratio (avg)x
26.60
28.76
29.67
31.92
28.84
29.64
28.58
27.96
29.15
31.35
14.93
29.15
28.99
13
22.94
EV/EBITx
19.95
19.47
17.42
16.05
16.85
18.01
19.86
22.17
20.37
22.59
31.89
20.37
19.66
23
5.25
FCF yield (avg)%
3.92
3.86
6.22
8.99
6.02
8.01
9.55
10.53
10.82
11.04
27.46
10.53
8.50
42
8.41
FCF margin%
10.85
10.92
13.35
15.91
16.84
19.40
18.46
21.29
23.37
21.63
13.50
21.29
17.65
35
1.141
FCF / Net incomex
1.337
1.207
1.146
1.028
1.044
1.067
0.978
0.910
0.966
0.855
0.732
0.966
1.036
12
26.74
ROIC%
6.94
6.99
5.60
6.75
7.33
7.03
9.63
7.97
8.15
5.89
6.72
7.97
7.01
14
5.58
Return on equity%
17.65
18.02
16.93
15.33
17.48
16.71
17.32
16.46
19.29
21.42
23.92
17.32
17.40
43
24.87
Return on assets%
25.12
27.33
25.37
25.40
27.29
26.77
25.13
25.42
25.03
22.65
3.42
25.13
25.38
49
1.59
EPS$
0.96
0.92
0.87
0.86
0.77
0.66
0.71
0.64
0.68
0.74
1.66
(0.75%)
(2.75%)
—
13.93
EPS growth%
28.74
28.97
29.25
29.35
29.34
32.30
30.40
29.66
28.76
28.67
26.19
29.66
29.30
60
3.55
Bookvalue per sh$
1.24
1.25
1.33
1.48
1.65
1.62
1.66
1.69
1.85
2.04
0.90
4.29%
4.94%
—
1.17
FCF per share$
1.00
1.00
1.00
1.06
1.09
1.18
1.23
1.22
1.42
1.42
4.55
5.54%
4.66%
—
1.82
Dividend per sh$
1.37
1.42
1.50
1.59
1.73
1.68
1.84
1.70
1.83
2.11
1.97
4.11%
4.96%
—
7.47
Div yield (avg)%
29.24
30.36
30.31
31.19
30.51
33.49
31.74
30.47
29.77
32.63
14.96
31.74
30.49
29
19.63
Payout ratio%
5.04
3.77
6.33
8.69
6.72
7.28
6.83
8.82
8.68
9.84
3.74
8.68
7.05
56
77.94
Shares (diluted)M
79.87
81.37
82.91
80.51
86.64
82.48
77.23
78.16
73.23
77.15
77.33
(2.29%)
(0.09%)
15
9.73
Buyback yield%
11.45
13.53
12.40
11.28
9.89
7.92
9.25
8.52
10.44
7.55
20.52
8.52
10.16
68
1.532
D/E ratiox
0.363
0.372
0.349
0.327
0.298
0.299
0.287
0.268
0.285
0.310
0.562
0.287
0.305
64
0.729
Enterprise value$B
2.267
2.338
2.056
1.879
2.066
2.127
2.130
2.133
2.117
2.218
2.025
1.42%
0.72%
49
5.137
LT debt$B
0.503
0.511
0.511
0.586
0.582
0.587
0.565
0.572
0.656
0.700
4.120
3.76%
3.68%
14
Revenue
$8.639B
1.31%
1.00×
Cost of revenue
$4.208B
1.19%
0.99×
Operating expenses
$1.649B
1.56%
1.02×
Property and equipment
16.05%