8.176
Revenue$B
12.94
13.49
13.69
13.94
14.40
14.57
14.71
15.31
15.91
16.16
8.947
2.34%
2.62%
63
9.39
Revenue growth%
4.46
1.70
3.89
6.55
4.62
6.92
7.88
8.71
11.55
13.04
10.29
8.71
6.74
44
24.59
Gross margin%
9.98
7.74
9.32
8.56
10.70
10.23
12.19
12.30
14.66
13.25
16.85
12.30
10.47
74
20.70
Operating margin%
16.80
14.48
14.47
12.19
14.51
15.48
14.75
14.60
15.36
15.55
14.36
15.36
14.67
45
18.33
Net margin%
11.13
9.75
7.05
9.91
9.28
6.98
6.75
4.29
5.42
6.19
26.80
6.19
7.02
40
16.62
P/E ratio (avg)x
15.38
15.49
15.26
14.29
14.68
13.04
13.19
12.16
10.54
9.174
31.34
12.16
13.74
31
7.569
EV/EBITx
15.42
13.56
12.15
11.74
12.54
11.50
12.36
13.08
12.06
12.02
9.011
12.06
12.26
71
11.75
FCF yield (avg)%
7.11
7.79
8.36
10.10
7.51
10.27
9.00
9.24
11.77
11.66
17.55
10.27
9.12
11
2.50
FCF margin%
11.03
9.63
10.04
12.81
13.39
16.15
15.69
15.40
15.91
18.40
16.08
15.91
14.39
7
1.240
FCF / Net incomex
0.727
0.793
0.811
0.804
0.838
0.841
0.907
0.832
0.733
0.707
0.999
0.832
0.808
25
8.62
ROIC%
23.83
22.51
19.94
20.40
20.01
18.81
15.95
14.97
13.19
10.63
11.29
14.97
19.37
93
13.99
Return on equity%
24.70
25.52
25.90
27.53
27.64
29.62
27.18
24.65
25.04
25.51
23.67
25.51
25.71
53
29.76
Return on assets%
17.55
17.25
16.60
16.30
17.01
16.50
19.44
19.43
17.25
16.43
14.74
17.25
17.13
77
9.93
EPS$
10.08
11.24
11.42
11.53
11.84
11.58
12.44
13.00
14.67
15.84
10.84
6.00%
5.66%
—
13.86
EPS growth%
7.48
7.67
4.68
6.88
6.29
6.52
6.45
5.76
5.76
7.88
12.88
6.45
6.48
32
2.94
Bookvalue per sh$
13.82
16.02
15.47
14.93
14.35
15.67
16.98
19.35
18.91
21.31
5.88
8.23%
5.58%
—
8.89
FCF per share$
4.16
4.97
5.21
5.70
6.00
6.74
6.69
7.45
8.84
9.73
2.99
10.14%
10.87%
—
3.53
Dividend per sh$
9.15
9.95
9.14
8.75
8.23
7.51
7.41
7.43
6.38
5.89
8.10
(6.49%)
(5.46%)
—
4.63
Div yield (avg)%
27.91
29.25
29.15
30.40
28.60
27.15
26.84
24.36
27.20
29.74
20.49
27.15
28.25
63
16.83
Payout ratio%
15.84
16.13
18.07
17.81
18.07
15.29
18.13
18.76
19.02
21.82
13.29
18.76
18.07
5
549.9
Shares (diluted)M
577.0
539.0
501.0
555.1
578.4
592.5
587.8
651.2
721.5
824.7
570.0
7.35%
3.02%
87
12.08
Buyback yield%
19.00
20.95
23.94
22.16
19.61
19.91
21.54
19.50
21.95
19.56
22.71
19.91
20.43
59
1.444
D/E ratiox
1.923
2.083
2.365
2.419
2.720
2.792
2.932
2.677
2.736
2.499
1.208
2.736
2.588
45
6.014
Enterprise value$B
17.60
20.62
24.87
25.89
26.13
27.76
30.96
33.25
34.15
40.75
7.308
9.30%
9.46%
18
6.119
LT debt$B
14.44
15.28
14.95
14.67
16.01
14.92
14.62
13.55
14.73
17.02
5.668
1.23%
1.94%
38
Revenue
$16.16B
2.62%
1.00×
Cost of revenue
$10.50B
2.57%
1.00×
Operating expenses
$3.805B
2.42%
0.98×
Property and equipment
16.11%
Spread over hurdle
(1.76%)