2.393
Revenue$B
3.960
4.201
4.468
4.728
5.083
5.490
5.797
6.102
6.506
6.915
2.502
6.35%
6.42%
92
13.35
Revenue growth%
9.38
9.47
11.86
10.40
9.10
11.06
10.38
9.76
10.18
7.30
19.66
10.18
9.97
72
13.29
Gross margin%
7.24
7.98
9.62
12.56
11.82
13.78
11.41
11.68
14.55
15.90
12.47
13.78
11.75
34
16.93
Operating margin%
23.54
21.15
23.65
24.63
27.30
25.15
26.41
24.37
21.86
19.54
14.12
24.37
24.01
67
27.38
Net margin%
18.51
18.79
21.46
18.65
20.20
19.98
20.17
22.83
20.38
18.87
20.53
20.17
20.08
17
19.24
P/E ratio (avg)x
5.216
5.498
4.855
4.920
4.429
4.739
4.776
5.139
4.775
5.017
23.00
4.776
4.888
38
28.71
EV/EBITx
18.18
18.53
19.63
20.76
21.88
21.72
19.03
17.98
19.15
19.94
34.05
19.15
19.39
20
2.15
FCF yield (avg)%
0.41
0.40
0.40
1.61
1.81
2.10
3.01
0.40
0.40
2.66
7.91
2.10
1.01
36
22.32
FCF margin%
1.51
3.01
4.75
1.97
0.40
1.78
0.90
0.40
0.40
0.40
12.32
0.40
1.20
7
1.568
FCF / Net incomex
0.120
0.114
0.110
0.104
0.093
0.096
0.095
0.094
0.092
0.085
1.792
0.094
0.095
17
17.09
ROIC%
7.50
9.16
9.42
10.15
11.95
14.25
15.30
13.52
13.10
13.23
6.81
13.52
12.53
39
27.81
Return on equity%
16.50
19.45
16.78
16.04
14.20
16.47
14.51
13.20
14.89
14.06
5.40
14.51
15.47
85
27.49
Return on assets%
27.81
25.90
28.12
31.03
31.45
29.64
28.12
28.25
26.16
24.46
9.16
28.12
28.12
83
6.37
EPS$
1.29
1.33
1.28
1.21
1.23
1.22
1.24
1.13
1.18
1.22
6.78
(0.15%)
(1.21%)
—
7.75
EPS growth%
24.67
26.67
26.69
26.65
27.39
24.62
24.72
25.14
22.83
22.26
18.25
24.62
24.93
45
1.86
Bookvalue per sh$
1.36
1.23
1.30
1.24
1.05
1.13
0.97
0.94
0.79
0.68
3.13
(8.35%)
(6.82%)
—
7.24
FCF per share$
6.91
7.75
8.00
8.17
8.13
7.83
8.20
9.07
10.04
11.07
2.69
6.37%
4.50%
—
5.38
Dividend per sh$
8.37
7.89
8.77
8.76
9.01
9.92
9.38
9.97
9.87
9.92
5.83
1.94%
1.21%
—
20.43
Div yield (avg)%
10.98
9.25
11.20
10.77
8.46
8.82
11.81
12.84
15.37
15.07
13.44
12.84
11.09
19
22.40
Payout ratio%
22.00
24.92
25.37
24.12
22.11
24.87
23.17
25.61
24.14
23.35
8.41
24.14
24.13
8
701.6
Shares (diluted)M
814.9
789.2
826.3
792.1
782.4
831.6
902.7
841.7
816.3
831.0
719.9
1.21%
0.69%
92
3.99
Buyback yield%
14.04
11.67
12.07
11.31
10.31
12.49
10.98
13.88
16.26
14.65
14.56
13.88
12.28
42
0.891
D/E ratiox
0.163
0.164
0.168
0.190
0.195
0.183
0.206
0.196
0.214
0.236
0.223
0.206
0.192
81
3.888
Enterprise value$B
1.802
1.686
1.864
1.790
1.819
1.794
1.925
2.053
1.991
1.947
2.614
1.37%
1.69%
14
4.171
LT debt$B
1.678
1.823
1.909
2.181
2.160
2.189
2.368
2.604
2.630
2.524
3.591
3.17%
4.13%
8
Revenue
$6.915B
6.42%
1.00×
Cost of revenue
$4.189B
6.76%
1.03×
Operating expenses
$999.8M
5.63%
0.93×
Property and equipment
20.17%