2.092
Revenue$B
2.735
2.716
2.777
2.809
2.839
2.785
2.771
2.775
2.823
2.767
2.242
(0.51%)
0.01%
34
18.32
Revenue growth%
12.38
13.83
14.03
13.06
11.62
13.73
14.48
14.60
17.28
15.57
23.89
14.60
13.93
54
4.26
Gross margin%
25.73
28.36
31.20
33.56
34.31
37.06
34.42
36.38
38.52
39.74
25.70
37.06
34.37
32
27.15
Operating margin%
11.50
13.67
12.62
11.72
13.47
12.96
12.09
12.97
12.44
12.13
23.90
12.44
12.53
20
18.19
Net margin%
0.52
0.40
1.68
0.40
3.18
4.21
6.41
6.06
9.02
6.08
14.23
6.08
3.70
10
7.641
P/E ratio (avg)x
23.56
23.86
22.68
20.11
19.43
19.69
19.80
17.91
17.11
16.07
29.92
17.91
19.74
32
6.249
EV/EBITx
23.28
21.83
22.38
20.44
20.16
20.50
21.32
20.44
21.28
23.33
35.19
21.28
21.30
10
28.45
FCF yield (avg)%
15.83
15.40
15.32
16.13
18.77
21.47
18.83
20.54
18.85
18.95
24.64
18.95
18.80
23
26.16
FCF margin%
16.82
18.48
18.01
19.06
21.37
20.58
19.40
17.28
19.00
19.10
13.99
19.10
19.03
69
0.628
FCF / Net incomex
0.547
0.590
0.585
0.557
0.608
0.579
0.593
0.524
0.563
0.500
1.748
0.563
0.571
72
13.28
ROIC%
14.02
11.06
13.81
12.70
10.84
11.95
9.97
8.75
10.64
13.64
20.27
10.64
11.50
83
16.74
Return on equity%
20.91
19.87
19.73
22.05
21.06
19.36
19.43
21.83
20.61
19.23
23.10
19.43
20.24
26
29.60
Return on assets%
29.30
31.98
33.72
32.27
33.74
34.59
37.30
35.50
37.75
38.03
9.15
37.30
34.16
8
3.66
EPS$
0.94
0.95
0.87
0.84
0.85
0.92
1.00
1.01
0.95
0.89
3.89
0.88%
(0.52%)
—
9.16
EPS growth%
30.82
29.23
29.44
30.63
28.88
30.60
28.38
25.98
24.22
23.75
25.81
25.98
29.05
95
0.99
Bookvalue per sh$
2.07
2.21
2.00
1.82
2.02
1.81
1.87
1.77
1.96
2.15
4.10
1.31%
1.28%
—
3.80
FCF per share$
1.17
1.32
1.26
1.42
1.36
1.58
1.86
1.90
1.99
2.18
3.26
9.94%
6.85%
—
1.15
Dividend per sh$
4.41
4.28
3.90
4.23
3.88
3.87
4.08
4.37
4.25
4.48
0.57
2.92%
0.77%
—
26.37
Div yield (avg)%
22.79
20.10
17.16
18.35
21.17
24.10
21.92
20.71
23.60
25.10
7.27
23.60
21.54
76
18.79
Payout ratio%
10.69
10.15
9.12
7.05
6.62
5.39
6.43
7.56
7.89
10.62
21.66
7.56
7.73
33
255.0
Shares (diluted)M
486.3
573.8
616.1
591.2
626.0
688.8
809.4
867.3
988.5
969.1
246.0
9.14%
7.94%
82
21.05
Buyback yield%
11.95
11.04
12.46
9.88
11.39
13.67
11.55
14.09
12.67
14.87
5.68
13.67
12.20
38
0.795
D/E ratiox
1.076
1.211
1.290
1.250
1.438
1.547
1.581
1.737
1.917
1.970
1.546
1.737
1.492
47
2.033
Enterprise value$B
1.468
1.406
1.468
1.553
1.478
1.544
1.533
1.452
1.535
1.537
2.064
0.78%
0.69%
51
0.817
LT debt$B
1.794
2.005
2.295
2.591
2.581
2.802
2.727
3.102
3.630
3.966
0.838
8.97%
8.79%
90
Revenue
$2.767B
0.01%
1.00×
Cost of revenue
$1.749B
(0.18%)
0.98×
Operating expenses
$477.3M
0.55%
1.06×
Property and equipment
19.86%