1.350
Revenue$B
2.695
2.747
2.787
2.783
2.746
2.715
2.771
2.719
2.705
2.669
1.385
(0.57%)
(0.25%)
42
7.77
Revenue growth%
8.33
9.05
10.51
12.76
13.62
14.40
12.98
14.56
14.72
13.64
7.50
14.40
13.30
38
8.88
Gross margin%
28.09
25.82
26.93
26.14
29.10
29.92
31.70
31.77
31.93
29.87
7.23
31.70
29.49
49
20.39
Operating margin%
25.70
26.87
28.28
27.30
30.01
28.88
29.83
32.34
30.28
27.43
19.53
29.83
28.58
53
29.07
Net margin%
27.64
29.08
26.90
28.90
27.59
28.06
26.48
26.62
24.43
23.86
10.95
26.48
27.25
19
14.60
P/E ratio (avg)x
28.37
30.33
27.51
26.98
25.29
28.07
28.24
28.01
28.38
26.54
22.98
28.07
28.04
58
35.85
EV/EBITx
25.41
27.81
26.30
28.97
29.89
27.72
28.01
27.63
28.80
29.47
10.25
28.01
27.91
88
22.45
FCF yield (avg)%
23.49
21.99
23.56
24.57
25.55
27.24
24.95
25.84
27.70
25.45
9.77
25.84
25.20
51
21.04
FCF margin%
7.40
6.71
8.38
6.63
6.93
9.46
7.30
6.79
7.75
6.41
13.19
7.30
7.11
76
1.435
FCF / Net incomex
0.371
0.418
0.399
0.450
0.469
0.437
0.505
0.540
0.556
0.590
1.460
0.540
0.459
77
5.04
ROIC%
21.59
24.29
23.66
26.32
24.95
26.39
25.16
22.96
20.30
17.57
20.07
22.96
23.97
39
15.25
Return on equity%
7.45
8.86
11.25
10.08
11.84
9.41
7.79
7.60
6.78
8.86
12.07
7.79
8.86
48
26.78
Return on assets%
2.41
0.40
2.64
2.56
4.28
5.38
3.75
6.09
6.13
3.42
25.51
5.38
3.58
51
5.34
EPS$
6.53
6.47
7.66
8.05
8.92
9.19
10.00
11.35
13.07
14.67
5.47
10.46%
8.97%
—
29.16
EPS growth%
16.59
14.38
14.30
13.46
12.10
14.74
16.76
14.90
16.26
18.56
16.96
16.26
14.82
26
4.10
Bookvalue per sh$
4.64
4.81
5.74
5.86
6.58
7.82
9.09
9.27
10.93
11.90
0.89
12.58%
10.76%
—
1.68
FCF per share$
1.49
1.61
1.57
1.62
1.82
2.05
2.10
2.33
2.56
2.61
1.59
7.50%
5.93%
—
4.22
Dividend per sh$
3.54
3.65
3.80
3.92
3.83
4.40
4.69
5.06
5.70
5.81
4.76
8.71%
5.70%
—
24.02
Div yield (avg)%
37.68
37.80
39.26
41.99
41.25
42.84
43.96
42.52
44.41
45.52
15.76
43.96
42.26
28
26.73
Payout ratio%
34.40
31.55
31.41
33.66
36.45
33.76
35.19
33.41
33.77
34.80
10.36
33.77
33.77
45
187.4
Shares (diluted)M
184.1
164.8
176.3
184.2
198.8
209.7
195.0
199.1
192.2
188.5
181.6
(1.06%)
0.37%
39
8.74
Buyback yield%
15.05
16.54
14.45
13.44
13.53
14.32
11.97
11.53
13.30
10.72
28.07
11.97
13.48
18
0.724
D/E ratiox
0.705
0.709
0.750
0.742
0.802
0.741
0.705
0.630
0.558
0.552
0.828
0.630
0.707
78
2.115
Enterprise value$B
0.297
0.306
0.327
0.361
0.353
0.379
0.392
0.430
0.446
0.435
1.916
4.27%
4.89%
20
1.323
LT debt$B
0.724
0.679
0.585
0.635
0.545
0.476
0.442
0.425
0.447
0.475
1.440
(2.74%)
(4.70%)
55
Revenue
$2.669B
(0.25%)
1.00×
Cost of revenue
$1.518B
(0.45%)
0.98×
Operating expenses
$293.4M
(0.01%)
1.02×
Property and equipment
20.04%