1.175
Revenue$B
6.678
6.885
7.056
7.411
7.524
7.770
7.889
8.026
8.281
8.694
1.300
2.93%
3.17%
66
29.20
Revenue growth%
11.53
11.23
12.45
10.04
7.86
8.75
6.12
6.81
7.49
7.64
12.29
7.49
8.30
31
22.75
Gross margin%
12.55
13.87
11.39
10.17
12.09
13.97
13.80
13.36
16.02
16.15
15.64
13.97
13.58
72
25.86
Operating margin%
23.05
24.82
25.73
22.76
24.41
27.19
25.35
26.59
26.49
28.55
10.15
26.59
25.54
48
20.02
Net margin%
3.15
1.04
1.88
2.52
3.45
3.41
5.63
4.41
3.23
1.14
23.72
3.41
3.19
81
16.87
P/E ratio (avg)x
14.94
15.19
14.26
15.79
14.16
13.68
14.45
15.90
16.05
14.19
10.58
14.45
14.69
21
37.71
EV/EBITx
33.31
37.51
44.24
44.80
53.48
52.74
57.60
61.19
69.39
69.38
28.69
61.19
53.11
71
22.24
FCF yield (avg)%
7.74
6.83
8.30
9.26
10.20
10.51
11.77
14.27
16.76
15.45
15.14
14.27
10.36
16
21.58
FCF margin%
0.40
0.40
1.32
0.40
0.80
0.40
1.07
3.89
0.95
0.40
18.17
0.95
0.60
43
1.595
FCF / Net incomex
1.226
1.308
1.280
1.122
1.067
1.076
1.048
1.034
0.914
0.841
0.334
1.034
1.072
29
26.16
ROIC%
24.29
26.16
27.14
28.04
26.58
24.61
23.03
25.85
27.69
27.89
24.93
25.85
26.37
81
2.42
Return on equity%
8.21
6.72
7.49
7.77
6.88
6.73
5.40
7.32
6.46
8.62
17.46
6.73
7.10
70
20.99
Return on assets%
5.88
4.62
5.26
8.25
10.20
10.28
10.27
9.25
7.59
6.57
3.96
9.25
7.92
66
1.95
EPS$
4.78
5.03
5.53
6.04
6.71
7.83
9.04
8.78
9.99
11.37
2.16
11.14%
10.55%
—
6.94
EPS growth%
5.20
2.62
1.69
4.50
2.65
1.50
0.95
3.67
3.76
1.65
21.90
1.65
2.64
21
3.38
Bookvalue per sh$
5.82
6.48
7.04
7.77
8.89
8.39
7.90
8.45
8.90
8.96
2.13
0.15%
5.82%
—
4.80
FCF per share$
1.11
1.02
0.94
0.85
0.89
0.84
0.89
0.93
0.99
1.01
1.16
2.61%
(2.20%)
—
4.43
Dividend per sh$
4.17
4.26
4.03
3.80
4.00
4.23
4.50
4.50
5.12
5.69
1.80
7.33%
4.62%
—
29.45
Div yield (avg)%
0.91
0.59
0.40
0.99
0.40
0.40
0.40
2.67
5.44
7.40
20.58
2.67
0.75
72
10.19
Payout ratio%
9.35
7.52
5.53
3.80
3.65
2.08
0.40
0.51
2.22
2.72
27.92
2.08
3.19
82
0.669
Shares (diluted)B
0.926
0.937
1.026
1.242
1.412
1.386
1.497
1.622
1.934
2.123
0.645
8.50%
9.40%
77
6.16
Buyback yield%
15.67
17.80
17.86
19.65
21.19
22.14
24.05
23.81
24.23
21.49
17.46
23.81
21.34
71
0.876
D/E ratiox
1.490
1.592
1.623
1.518
1.528
1.462
1.408
1.627
1.713
1.837
0.175
1.627
1.560
56
5.215
Enterprise value$B
7.335
8.267
8.792
9.818
9.637
10.87
10.24
11.26
12.72
12.43
5.344
5.23%
5.82%
10
6.804
LT debt$B
5.645
5.283
5.229
5.822
6.509
6.204
6.103
5.561
6.097
6.685
6.656
0.54%
1.61%
91
Revenue
$8.694B
3.17%
1.00×
Cost of revenue
$6.086B
3.17%
1.00×
Operating expenses
$1.796B
2.67%
0.95×
Property and equipment
18.73%