5.557
Revenue$B
9.768
10.05
10.36
10.54
10.88
11.48
11.78
12.11
12.67
13.28
6.049
4.06%
3.52%
37
5.27
Revenue growth%
5.28
8.09
9.09
8.14
11.01
11.82
10.25
8.32
9.40
10.70
29.06
10.25
9.25
83
29.40
Gross margin%
17.15
15.41
15.89
17.26
16.39
14.90
16.75
14.50
16.08
19.04
22.82
16.08
16.23
73
13.68
Operating margin%
23.02
24.05
26.38
28.86
26.16
27.12
24.64
27.57
25.56
26.22
16.96
26.22
26.19
20
27.81
Net margin%
10.48
11.26
12.06
14.49
11.74
14.09
12.87
15.33
15.47
13.24
7.68
14.09
13.05
67
14.89
P/E ratio (avg)x
31.79
32.69
33.78
34.41
34.92
38.19
37.55
42.63
44.13
48.00
25.89
42.63
36.23
62
35.89
EV/EBITx
26.90
28.07
32.06
33.94
38.29
38.64
40.67
44.76
50.52
46.86
29.79
44.76
38.47
25
20.08
FCF yield (avg)%
24.94
26.86
24.04
26.90
27.62
25.03
25.90
28.81
28.45
28.51
10.78
28.45
26.88
89
22.82
FCF margin%
23.66
24.62
25.02
27.11
24.52
23.61
22.72
24.18
22.48
25.18
5.63
23.61
24.35
9
1.784
FCF / Net incomex
1.336
1.440
1.489
1.653
1.820
1.912
2.236
2.504
2.585
2.731
1.415
2.504
1.866
56
20.28
ROIC%
7.07
5.59
6.74
6.27
9.03
6.59
7.22
9.33
11.29
9.88
19.49
9.33
7.14
95
6.40
Return on equity%
25.50
25.90
25.07
24.15
22.06
21.99
23.00
23.21
21.10
18.77
20.80
21.99
23.11
67
14.06
Return on assets%
15.89
15.24
16.85
15.51
12.71
15.46
15.97
14.86
15.16
18.03
23.68
15.46
15.49
69
1.67
EPS$
1.56
1.62
1.84
1.84
1.82
1.78
1.96
2.26
2.67
2.78
1.85
8.82%
5.76%
—
12.84
EPS growth%
20.10
22.20
21.31
23.76
22.08
20.48
19.89
21.66
22.72
20.49
9.56
20.49
21.48
63
0.86
Bookvalue per sh$
1.26
1.38
1.49
1.51
1.65
1.84
2.03
2.28
2.43
2.72
1.23
10.58%
8.37%
—
0.62
FCF per share$
1.91
1.95
1.95
2.01
2.05
2.21
2.18
2.62
3.12
3.29
1.19
9.92%
6.65%
—
0.81
Dividend per sh$
2.57
2.48
2.78
2.81
3.05
2.84
2.73
2.51
2.40
2.51
0.43
(3.86%)
0.09%
—
9.97
Div yield (avg)%
27.80
26.98
28.07
29.16
31.42
28.43
26.60
24.93
25.43
25.22
13.21
25.43
27.39
63
22.36
Payout ratio%
0.40
0.53
0.40
3.34
5.81
8.47
8.30
10.22
9.56
10.51
11.72
9.56
7.05
39
6.369
Shares (diluted)B
9.161
9.276
10.68
11.79
11.90
12.64
12.82
11.99
11.21
10.91
6.366
(1.74%)
2.62%
33
2.82
Buyback yield%
22.05
19.86
22.45
24.87
25.15
28.15
26.30
23.77
21.95
22.28
16.80
23.77
23.11
77
0.936
D/E ratiox
0.728
0.799
0.825
0.883
0.797
0.720
0.766
0.816
0.904
0.859
1.349
0.816
0.807
39
6.256
Enterprise value$B
4.068
4.141
4.104
4.102
4.820
4.800
4.698
4.936
5.360
5.159
3.840
1.37%
2.91%
47
3.521
LT debt$B
1.731
1.872
2.128
2.051
2.366
2.473
2.901
3.314
3.471
3.581
5.224
8.64%
8.40%
25
Revenue
$13.28B
3.52%
1.00×
Cost of revenue
$6.057B
3.77%
1.02×
Operating expenses
$2.785B
2.93%
0.94×
Property and equipment
15.23%