33.59
Revenue$B
91.13
98.65
107.0
115.3
125.2
133.3
141.4
150.0
161.6
177.4
35.12
7.21%
7.73%
85
13.23
Revenue growth%
3.84
1.39
1.81
0.59
0.40
0.93
2.08
0.40
0.40
0.40
10.48
0.40
0.76
91
12.53
Gross margin%
15.45
13.90
16.07
15.14
12.62
11.24
10.83
11.71
12.65
14.62
9.44
11.71
13.27
50
7.55
Operating margin%
22.37
20.84
22.63
20.50
23.30
26.13
27.82
27.00
29.44
27.97
28.25
27.82
24.72
55
27.79
Net margin%
7.71
4.97
3.10
3.62
3.26
4.78
5.41
5.98
7.77
5.91
2.46
5.91
5.19
63
13.24
P/E ratio (avg)x
6.884
6.877
7.036
7.389
6.692
6.638
6.421
6.879
6.218
6.544
34.43
6.544
6.784
82
25.34
EV/EBITx
25.57
26.66
26.63
29.16
26.37
26.48
29.11
28.69
32.18
30.88
7.429
29.11
27.68
16
11.90
FCF yield (avg)%
9.05
10.49
13.02
14.79
11.89
11.11
13.01
14.72
16.58
17.84
6.83
14.72
13.02
6
14.31
FCF margin%
24.70
22.26
24.49
23.55
25.34
25.20
24.35
22.67
25.55
25.56
22.41
25.20
24.60
85
0.925
FCF / Net incomex
1.054
1.095
1.195
1.128
1.152
1.128
1.009
1.058
1.139
1.101
1.385
1.101
1.115
90
18.18
ROIC%
11.11
8.56
10.92
12.68
12.56
10.16
12.17
14.26
15.12
17.22
12.52
14.26
12.36
85
19.11
Return on equity%
9.99
12.17
11.45
10.30
10.12
7.99
7.84
10.55
8.09
10.95
3.13
8.09
10.21
37
11.23
Return on assets%
1.33
0.82
0.96
0.40
0.92
2.01
3.45
5.53
6.24
7.61
2.06
5.53
1.67
68
65.53
EPS$
48.33
51.75
49.82
53.13
49.86
46.97
46.71
44.74
47.99
44.30
72.98
(2.34%)
0.19%
—
26.93
EPS growth%
15.53
14.21
15.70
15.87
17.40
16.25
17.22
19.91
19.86
19.92
25.00
19.86
16.74
81
59.14
Bookvalue per sh$
30.54
32.45
31.59
29.68
31.38
26.59
26.50
23.76
20.05
20.65
82.47
(8.03%)
(5.19%)
—
65.05
FCF per share$
44.07
47.96
52.25
56.75
63.10
62.96
62.89
67.00
69.02
69.08
101.68
1.83%
4.50%
—
77.92
Dividend per sh$
127.42
149.13
157.87
149.18
159.66
152.63
173.06
195.79
225.30
226.79
26.54
7.27%
6.85%
—
18.01
Div yield (avg)%
14.59
14.01
11.34
8.62
8.93
6.18
6.66
5.31
5.27
4.02
3.17
5.31
7.64
78
6.39
Payout ratio%
14.12
11.98
11.27
13.14
13.55
11.94
9.72
7.89
9.97
11.69
5.53
9.97
11.82
70
1.008
Shares (diluted)B
1.075
1.125
1.263
1.283
1.302
1.289
1.381
1.488
1.576
1.435
1.016
1.97%
2.64%
17
19.07
Buyback yield%
2.63
3.96
3.37
5.53
5.75
5.22
3.39
3.38
2.24
1.26
18.52
3.38
3.38
64
0.426
D/E ratiox
2.254
2.650
2.888
3.029
2.927
3.208
3.690
3.611
3.689
4.366
0.286
3.689
3.119
16
151.4
Enterprise value$B
73.21
67.08
58.85
52.54
49.56
51.27
54.06
51.23
44.85
42.77
146.4
(2.91%)
(4.80%)
5
83.85
LT debt$B
92.18
90.03
88.68
94.41
86.95
84.41
88.30
97.19
99.17
108.5
90.37
4.53%
0.98%
29
Revenue
$177.4B
7.73%
1.00×
Cost of revenue
$91.52B
7.80%
1.01×
Operating expenses
$30.37B
7.54%
0.98×
Property and equipment
18.62%