1.334
Revenue$B
2.093
2.131
2.197
2.278
2.314
2.363
2.472
2.569
2.642
1.425
1.483
3.01%
2.91%
21
9.12
Revenue growth%
23.14
20.85
20.02
22.98
24.74
24.22
22.01
21.96
21.97
15.91
15.16
22.01
22.50
41
9.73
Gross margin%
4.07
5.08
8.04
8.23
5.98
4.13
4.28
3.01
5.41
12.46
8.16
4.28
4.68
14
14.78
Operating margin%
9.06
10.63
11.61
12.13
14.62
13.11
11.28
13.62
16.31
6.38
9.67
13.62
11.87
76
6.55
Net margin%
22.56
23.86
21.93
24.64
25.13
24.46
25.42
23.68
25.62
21.55
22.39
25.13
24.55
39
24.16
P/E ratio (avg)x
10.70
10.63
9.868
9.356
8.721
8.281
7.497
6.844
6.723
17.68
9.132
7.497
9.038
38
19.39
EV/EBITx
9.342
11.13
12.63
13.22
14.21
15.50
15.96
17.55
21.00
37.70
35.81
15.96
13.72
78
18.11
FCF yield (avg)%
10.95
12.23
13.96
14.22
11.31
12.05
12.48
15.26
14.87
3.17
15.89
12.48
12.35
34
15.83
FCF margin%
2.36
0.40
3.22
1.49
2.54
2.49
0.85
0.40
0.40
6.81
18.97
0.85
1.93
34
0.794
FCF / Net incomex
1.912
1.831
1.849
2.088
2.322
2.201
2.025
2.240
2.337
1.333
1.778
2.240
2.056
93
26.41
ROIC%
17.95
20.25
21.58
23.47
24.64
22.75
23.95
24.23
23.20
21.26
28.68
23.95
22.97
87
21.54
Return on equity%
26.47
23.99
22.31
24.14
26.39
23.70
22.10
20.05
17.69
10.61
12.53
22.10
23.84
50
23.56
Return on assets%
22.45
20.49
22.52
20.02
21.90
23.40
25.74
23.85
26.39
20.72
24.80
23.85
22.86
6
30.72
EPS$
10.28
9.95
10.20
9.35
8.83
7.94
8.82
9.32
9.06
33.47
36.72
(0.63%)
(0.06%)
—
11.63
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.22
7.22
24.84
0.40
0.40
92
10.23
Bookvalue per sh$
20.45
19.62
21.40
20.45
20.77
18.42
19.36
17.30
15.91
15.38
31.70
(4.89%)
(2.06%)
—
13.30
FCF per share$
46.99
53.00
51.25
58.55
59.66
69.22
77.12
81.44
79.24
21.82
29.88
6.24%
6.02%
—
23.79
Dividend per sh$
30.80
33.29
36.18
39.78
45.80
46.89
54.22
62.75
62.21
9.14
20.03
9.35%
8.78%
—
10.06
Div yield (avg)%
5.36
5.61
6.77
8.51
8.23
7.42
5.82
8.07
6.27
15.50
16.49
7.42
6.52
91
13.49
Payout ratio%
9.13
11.72
9.19
9.29
9.18
10.92
13.31
14.91
14.81
21.49
19.71
13.31
11.27
89
37.23
Shares (diluted)M
50.99
57.14
55.58
60.69
58.90
60.57
64.01
65.47
68.02
36.29
37.31
2.31%
3.99%
48
5.85
Buyback yield%
16.81
18.35
20.02
20.10
21.12
22.37
20.10
18.71
16.12
26.82
6.59
20.10
19.37
74
0.227
D/E ratiox
0.077
0.083
0.073
0.070
0.064
0.063
0.068
0.061
0.052
1.421
0.277
0.063
0.069
68
0.371
Enterprise value$B
0.311
0.334
0.349
0.335
0.342
0.362
0.360
0.375
0.403
0.440
1.066
3.74%
0.26%
46
0.273
LT debt$B
1.405
1.628
1.784
1.771
2.099
2.397
2.644
2.701
2.835
1.571
1.337
9.86%
10.54%
23
Revenue
$2.642B
2.91%
1.00×
Cost of revenue
$1.607B
3.16%
1.02×
Operating expenses
$525.8M
2.59%
0.97×
Property and equipment
15.89%
Spread over hurdle
25.96%