14.48
Revenue$B
7.838
8.496
8.927
9.723
10.55
11.30
12.23
13.00
14.06
14.88
16.18
7.12%
7.10%
31
8.93
Revenue growth%
25.52
27.07
24.65
23.59
25.19
23.17
24.42
25.95
27.80
30.12
23.15
25.95
25.35
69
17.49
Gross margin%
6.63
4.79
7.54
5.29
5.81
3.50
4.77
4.40
4.22
2.77
9.85
4.22
4.78
38
3.97
Operating margin%
25.12
26.06
28.08
26.59
27.18
29.00
28.48
25.76
27.13
28.92
3.09
28.48
27.15
59
2.24
Net margin%
4.54
3.33
2.23
0.40
3.24
1.73
1.98
3.40
4.21
4.60
12.66
3.40
3.29
83
11.98
P/E ratio (avg)x
28.05
26.66
27.79
25.92
25.54
25.07
23.17
20.26
19.01
20.61
12.59
20.61
25.31
81
16.78
EV/EBITx
16.94
17.12
15.23
14.19
13.29
13.88
12.26
12.58
12.32
11.27
37.32
12.32
13.58
78
7.81
FCF yield (avg)%
29.02
28.36
25.91
28.24
30.97
31.62
33.66
35.41
34.23
31.89
27.19
33.66
31.29
80
11.37
FCF margin%
8.95
11.57
10.84
11.59
8.81
11.34
11.23
13.77
14.49
16.77
20.50
13.77
11.45
89
1.104
FCF / Net incomex
1.230
1.335
1.293
1.290
1.418
1.448
1.351
1.304
1.329
1.373
1.352
1.351
1.332
57
25.20
ROIC%
13.04
15.28
13.85
14.56
12.28
12.24
11.75
14.06
14.91
13.55
16.25
13.55
13.70
94
24.56
Return on equity%
24.75
22.59
22.72
21.62
23.24
24.73
25.98
23.88
24.50
24.67
19.08
24.67
24.19
8
14.94
Return on assets%
9.68
7.93
8.94
6.29
4.99
7.49
5.97
5.20
5.94
4.22
8.97
5.94
6.13
81
54.97
EPS$
29.65
28.64
26.76
28.50
28.85
31.07
33.03
31.00
31.03
30.93
57.09
1.40%
(0.02%)
—
14.70
EPS growth%
33.10
33.89
35.89
37.25
35.74
33.90
33.07
30.42
30.22
30.57
3.67
30.57
33.49
40
44.35
Bookvalue per sh$
11.61
11.05
9.98
9.94
9.85
9.51
9.98
9.50
10.59
9.87
61.36
0.05%
(2.52%)
—
40.02
FCF per share$
33.78
35.22
31.51
29.45
28.93
29.34
32.04
29.83
30.69
29.56
42.03
0.43%
(1.54%)
—
56.64
Dividend per sh$
38.17
42.76
44.18
46.86
42.57
37.58
35.45
37.12
35.09
35.14
36.80
(3.76%)
(0.31%)
—
16.38
Div yield (avg)%
29.99
32.96
35.74
35.67
34.57
32.44
33.94
32.96
31.36
32.57
2.01
32.57
32.96
20
15.41
Payout ratio%
28.60
28.42
27.36
25.01
27.26
24.27
25.94
26.86
27.64
28.38
3.95
26.86
27.31
18
60.78
Shares (diluted)M
119.6
132.7
147.1
170.4
197.5
221.8
265.7
321.6
314.6
328.5
62.29
10.71%
12.57%
18
15.77
Buyback yield%
32.35
29.86
28.31
25.46
23.21
21.08
19.72
21.07
20.84
19.80
17.71
20.84
22.15
9
0.925
D/E ratiox
1.422
1.423
1.654
1.761
2.045
2.115
2.357
2.403
2.497
2.598
0.667
2.403
2.080
51
8.055
Enterprise value$B
10.88
11.09
9.579
10.33
10.10
10.61
10.83
10.07
8.817
7.820
6.240
(4.99%)
(3.17%)
23
14.84
LT debt$B
11.65
11.34
12.28
13.28
14.61
16.72
16.45
15.08
14.51
15.37
9.222
1.02%
2.19%
88
Revenue
$14.88B
7.10%
1.00×
Cost of revenue
$9.708B
7.12%
1.00×
Operating expenses
$2.613B
6.70%
0.96×
Property and equipment
16.19%