2.248
Revenue$B
8.405
8.947
9.218
9.823
10.18
10.84
11.67
12.53
13.25
13.94
2.373
6.50%
5.99%
64
17.70
Revenue growth%
16.05
14.55
15.25
18.02
18.59
16.67
14.94
13.94
14.81
14.01
13.13
14.81
15.09
61
13.96
Gross margin%
26.91
28.41
27.31
25.43
24.05
22.35
20.11
20.24
21.97
20.56
11.71
20.56
23.20
35
18.42
Operating margin%
17.41
18.10
15.56
15.50
17.42
15.71
15.81
15.87
13.27
16.14
7.18
15.81
15.84
22
25.81
Net margin%
24.12
21.83
19.60
17.93
18.90
20.32
19.84
17.04
16.72
13.75
10.86
17.04
19.25
55
19.72
P/E ratio (avg)x
41.20
43.20
47.47
50.67
54.44
59.90
61.29
67.36
81.15
95.57
35.64
67.36
57.17
74
10.19
EV/EBITx
17.49
16.66
16.08
15.18
14.57
14.28
15.20
14.63
14.10
13.50
26.27
14.28
14.90
68
13.35
FCF yield (avg)%
20.64
21.23
20.83
23.67
21.53
24.20
24.49
22.35
20.31
21.87
20.69
22.35
21.70
47
26.22
FCF margin%
10.52
12.21
14.85
15.58
14.48
17.27
17.44
18.22
17.80
17.47
2.36
17.47
16.43
56
1.301
FCF / Net incomex
1.271
1.141
1.112
1.137
1.144
1.006
1.062
1.093
0.942
0.986
0.526
1.006
1.103
6
27.28
ROIC%
16.20
19.01
19.15
19.78
19.47
20.72
20.89
22.47
21.12
18.43
17.15
20.89
19.62
52
16.37
Return on equity%
25.82
24.63
24.32
23.03
21.05
19.29
19.86
17.78
18.27
15.51
11.54
18.27
20.46
39
6.91
Return on assets%
12.39
11.64
12.86
15.28
17.67
14.87
15.40
14.39
17.03
18.75
15.02
15.40
15.07
53
0.33
EPS$
1.02
1.00
0.95
1.04
1.02
1.00
0.88
0.88
0.78
0.81
0.36
(4.54%)
(1.59%)
—
23.50
EPS growth%
15.09
16.96
17.09
14.43
15.05
16.95
14.80
13.24
13.18
15.75
11.27
14.80
15.07
78
1.77
Bookvalue per sh$
1.82
1.84
2.02
2.23
2.15
2.33
2.43
2.80
2.79
2.81
1.51
5.47%
4.49%
—
1.94
FCF per share$
0.96
0.86
0.89
0.96
0.88
0.88
0.75
0.63
0.60
0.55
0.81
(9.02%)
(5.12%)
—
1.60
Dividend per sh$
2.73
2.87
2.87
2.90
2.94
3.42
3.79
4.26
4.53
4.99
0.37
11.12%
7.96%
—
17.23
Div yield (avg)%
22.38
23.23
24.20
26.62
23.73
26.53
25.28
23.21
21.44
20.23
18.78
23.21
23.48
50
10.67
Payout ratio%
17.93
18.48
18.35
18.19
18.84
21.59
19.38
18.82
20.75
22.44
21.11
20.75
18.83
24
2.329
Shares (diluted)B
1.921
1.646
1.595
1.526
1.489
1.446
1.469
1.407
1.290
1.100
2.225
(5.87%)
(6.49%)
11
22.53
Buyback yield%
30.32
32.19
33.67
36.00
36.10
33.92
33.33
34.99
37.84
36.41
3.45
34.99
34.46
62
1.336
D/E ratiox
0.553
0.594
0.684
0.682
0.770
0.774
0.743
0.839
0.825
0.902
1.477
0.825
0.757
36
10.16
Enterprise value$B
9.693
9.313
8.282
8.641
7.621
7.818
8.718
9.050
9.591
9.865
8.804
5.30%
0.05%
36
7.104
LT debt$B
7.734
7.415
8.358
8.094
8.955
9.684
9.460
10.02
10.28
11.77
7.918
5.62%
4.26%
48
Revenue
$13.94B
5.99%
1.00×
Cost of revenue
$8.403B
5.86%
0.99×
Operating expenses
$2.453B
6.18%
1.02×
Property and equipment
18.82%
Spread over hurdle
(0.20%)