3.487
Revenue$B
3.256
3.410
3.624
3.870
4.133
4.350
4.538
4.927
5.207
5.650
3.696
6.46%
6.34%
69
24.10
Revenue growth%
14.76
14.08
11.94
12.31
10.49
10.28
8.32
11.19
9.05
11.17
27.84
10.28
11.18
5
7.87
Gross margin%
12.24
12.63
13.32
12.63
14.85
13.67
13.73
14.42
12.21
14.25
5.96
13.73
13.50
61
29.27
Operating margin%
7.49
5.92
7.95
8.74
8.05
8.29
5.88
8.77
8.56
7.39
26.77
8.29
8.00
44
27.17
Net margin%
7.20
10.02
12.42
12.85
11.23
12.10
13.76
11.49
9.98
12.73
20.25
12.10
11.79
68
13.10
P/E ratio (avg)x
5.881
5.841
6.704
7.357
8.082
8.391
8.194
8.026
8.979
9.123
35.58
8.391
8.054
34
33.36
EV/EBITx
6.358
6.315
5.785
5.547
5.212
5.358
5.216
5.579
5.130
4.506
35.01
5.216
5.453
36
5.52
FCF yield (avg)%
7.71
7.25
4.32
6.02
6.96
4.27
5.28
4.02
3.76
6.04
19.00
4.27
5.65
10
16.25
FCF margin%
30.29
31.11
29.21
32.13
33.57
35.32
32.56
29.67
29.76
29.63
22.61
29.76
30.70
61
0.367
FCF / Net incomex
0.726
0.769
0.736
0.778
0.770
0.768
0.845
0.772
0.761
0.739
0.901
0.768
0.768
57
19.84
ROIC%
21.75
19.32
16.77
14.03
15.87
15.85
16.12
17.15
18.82
17.18
8.35
17.15
16.96
16
14.33
Return on equity%
13.67
12.90
15.20
13.58
12.27
13.62
11.95
9.91
11.88
12.04
14.47
11.95
12.58
75
11.21
Return on assets%
4.95
7.66
4.83
7.65
9.26
6.67
8.31
8.69
6.63
7.23
27.99
7.23
7.44
84
33.31
EPS$
16.19
17.52
21.14
22.46
23.17
26.45
29.96
35.26
38.70
43.71
34.27
13.53%
11.64%
—
22.87
EPS growth%
2.09
3.26
1.07
0.40
2.50
5.22
3.10
0.77
1.62
3.60
13.62
3.10
2.29
73
26.44
Bookvalue per sh$
22.20
23.25
20.48
18.64
17.93
19.46
17.31
15.06
14.93
14.66
5.90
(3.95%)
(5.35%)
—
10.67
FCF per share$
38.92
37.02
38.89
45.09
48.09
56.12
58.10
64.15
65.39
67.07
29.95
6.88%
7.06%
—
30.85
Dividend per sh$
10.54
10.03
9.23
8.75
8.01
7.53
8.22
7.82
7.81
8.39
19.61
0.95%
(2.17%)
—
29.17
Div yield (avg)%
10.62
13.11
15.06
13.57
11.09
12.03
11.67
12.17
11.98
14.68
8.82
12.03
12.10
41
28.44
Payout ratio%
19.88
19.06
19.09
21.93
20.62
19.36
17.08
16.80
18.18
16.06
7.43
17.08
19.08
6
102.4
Shares (diluted)M
176.0
183.3
198.6
238.1
271.9
269.3
316.9
331.4
343.2
365.7
99.44
6.11%
9.19%
77
10.50
Buyback yield%
19.42
20.61
23.37
24.21
22.35
21.93
23.32
25.00
27.30
30.13
4.31
25.00
23.35
42
0.986
D/E ratiox
1.502
1.632
1.554
1.487
1.599
1.481
1.545
1.495
1.459
1.383
1.559
1.481
1.498
15
2.452
Enterprise value$B
2.253
2.251
2.069
1.939
1.733
1.637
1.516
1.463
1.369
1.472
1.530
(3.22%)
(3.85%)
48
1.809
LT debt$B
4.279
3.886
3.978
3.660
3.848
3.824
3.533
3.466
3.157
2.856
1.354
(5.79%)
(3.66%)
76
Revenue
$5.650B
6.34%
1.00×
Cost of revenue
$2.460B
6.96%
1.06×
Operating expenses
$1.282B
5.76%
0.95×
Property and equipment
17.84%