1.121
Revenue$B
4.669
4.909
5.153
5.364
5.463
5.651
5.913
6.198
6.330
6.507
1.197
3.56%
3.62%
66
10.13
Revenue growth%
9.71
7.70
8.38
9.15
8.36
11.11
13.78
15.46
13.50
15.39
11.05
13.78
10.41
62
7.88
Gross margin%
25.25
23.27
23.11
23.32
24.07
22.92
22.17
23.09
24.89
27.49
16.10
23.09
23.30
60
27.38
Operating margin%
9.87
11.67
12.59
9.91
9.42
7.84
10.40
8.87
8.27
7.23
7.69
8.27
9.64
13
20.78
Net margin%
30.51
32.84
30.28
28.53
28.25
29.76
27.42
28.45
27.54
29.50
24.68
28.45
29.01
32
37.90
P/E ratio (avg)x
46.33
43.18
44.32
41.34
45.64
46.25
44.76
49.37
48.79
47.16
11.35
47.16
45.95
6
24.18
EV/EBITx
23.87
27.58
31.78
36.47
38.04
44.52
45.01
50.90
55.61
60.77
21.71
50.90
41.28
42
22.11
FCF yield (avg)%
9.26
9.33
11.41
10.90
13.01
12.61
12.65
14.32
16.03
17.68
5.72
14.32
12.63
67
13.91
FCF margin%
26.19
24.32
21.58
18.83
18.42
18.58
19.77
17.49
16.93
18.96
24.04
18.58
18.89
49
0.567
FCF / Net incomex
1.757
1.680
1.563
1.474
1.401
1.539
1.445
1.555
1.748
1.690
0.648
1.555
1.559
5
21.25
ROIC%
23.11
25.21
26.78
24.01
22.18
21.26
19.23
20.73
19.85
21.02
26.17
20.73
21.72
43
15.99
Return on equity%
31.54
33.59
34.46
36.46
38.06
35.29
32.80
35.16
38.10
36.30
4.13
35.29
35.22
19
2.55
Return on assets%
17.52
16.59
15.97
14.02
15.56
17.09
18.46
15.56
15.51
16.82
15.68
16.82
16.28
46
5.57
EPS$
2.38
2.38
2.20
2.18
2.04
2.29
2.08
2.22
2.47
2.43
5.77
3.62%
(0.02%)
—
8.34
EPS growth%
10.33
11.96
9.74
7.70
9.76
7.54
6.97
7.40
9.46
7.21
15.54
7.40
8.58
68
6.91
Bookvalue per sh$
7.15
7.22
7.83
8.04
8.43
9.31
10.24
10.78
10.53
10.72
6.33
4.93%
5.60%
—
1.65
FCF per share$
5.27
5.90
5.50
5.00
4.99
4.67
4.54
4.10
3.75
3.68
6.50
(5.91%)
(3.99%)
—
6.27
Dividend per sh$
5.15
4.59
4.72
4.27
4.21
4.63
5.00
5.31
5.47
5.22
4.92
4.41%
0.03%
—
6.10
Div yield (avg)%
30.11
29.17
31.03
33.74
30.94
31.85
32.27
31.56
34.44
32.82
24.41
32.27
31.71
13
8.49
Payout ratio%
12.98
10.81
9.44
10.39
12.19
12.72
11.33
13.64
13.01
14.93
9.15
13.01
12.46
22
514.5
Shares (diluted)M
465.5
455.8
390.4
400.1
356.0
370.4
359.0
344.1
363.5
383.2
507.9
1.48%
(1.95%)
42
25.96
Buyback yield%
6.13
5.15
5.65
6.62
8.40
7.04
5.96
5.83
5.34
7.01
28.15
5.96
6.05
45
1.008
D/E ratiox
1.339
1.345
1.479
1.508
1.667
1.884
2.102
2.196
2.611
2.520
0.326
2.196
1.775
66
4.841
Enterprise value$B
1.859
1.832
1.806
2.049
2.096
2.092
2.435
2.526
2.668
3.065
0.875
7.90%
7.01%
61
2.777
LT debt$B
1.225
1.350
1.481
1.379
1.282
1.379
1.517
1.644
1.785
1.580
4.460
4.27%
1.51%
43
Revenue
$6.507B
3.62%
1.00×
Cost of revenue
$4.340B
3.71%
1.01×
Operating expenses
$1.333B
3.66%
1.00×
Property and equipment
19.88%
Spread over hurdle
(8.66%)