2.490
Revenue$B
2.270
2.505
2.758
2.918
3.112
3.318
3.566
3.809
4.195
4.565
2.754
7.97%
8.18%
34
21.87
Revenue growth%
14.97
12.76
13.15
13.01
12.30
13.33
13.54
13.66
11.36
10.05
25.31
13.33
13.08
91
10.43
Gross margin%
31.60
29.38
31.82
33.63
35.19
33.80
34.75
32.87
32.25
31.28
27.83
32.87
32.56
18
10.29
Operating margin%
7.03
5.63
2.70
2.70
3.39
1.24
1.27
4.02
2.12
0.40
13.39
1.27
2.70
27
3.44
Net margin%
22.50
20.44
22.81
23.42
21.92
20.29
17.92
20.49
19.69
17.85
18.79
19.69
20.46
80
11.10
P/E ratio (avg)x
17.47
16.37
17.78
16.49
16.78
18.95
17.70
17.39
17.07
19.16
26.61
17.70
17.43
11
30.58
EV/EBITx
13.15
13.55
13.50
14.23
13.35
12.78
13.99
14.55
13.42
12.92
35.29
13.42
13.46
29
23.65
FCF yield (avg)%
27.52
26.18
27.43
25.74
23.54
25.71
24.36
22.09
23.24
23.03
4.69
23.24
25.03
91
7.11
FCF margin%
10.01
7.03
9.02
10.90
9.11
10.36
7.49
9.68
11.85
11.23
20.68
10.36
9.85
14
0.669
FCF / Net incomex
0.380
0.336
0.366
0.356
0.351
0.318
0.291
0.281
0.292
0.316
0.125
0.292
0.327
48
6.43
ROIC%
11.17
8.50
6.98
4.05
3.06
5.58
5.89
8.14
5.65
6.11
10.02
5.89
6.00
86
8.66
Return on equity%
7.20
6.77
4.03
3.94
5.57
3.66
6.38
3.94
5.11
2.79
18.48
3.94
4.57
63
25.90
Return on assets%
9.89
10.83
11.42
14.41
16.06
15.75
18.28
17.89
18.95
19.94
14.08
18.28
15.90
30
3.83
EPS$
7.30
7.04
7.99
8.15
8.15
9.14
10.65
11.05
13.07
15.49
4.10
13.70%
7.89%
—
13.15
EPS growth%
6.15
4.45
4.96
4.30
1.36
1.40
2.27
1.35
3.49
1.67
29.94
1.67
2.88
46
3.03
Bookvalue per sh$
3.47
3.63
3.54
3.48
3.24
2.99
3.08
3.15
3.47
3.79
2.80
3.16%
0.44%
—
3.83
FCF per share$
4.38
4.75
5.02
5.62
5.19
5.50
5.70
5.19
4.93
4.60
0.79
(2.40%)
0.03%
—
2.25
Dividend per sh$
6.23
6.44
7.05
6.91
7.31
8.05
9.19
9.08
9.22
10.32
0.76
7.12%
5.68%
—
14.96
Div yield (avg)%
29.56
30.89
33.07
31.30
28.93
28.91
30.46
28.45
30.97
28.75
27.75
28.91
30.01
20
15.03
Payout ratio%
4.84
4.77
5.70
5.52
7.34
9.28
9.92
9.26
9.10
7.67
4.70
9.26
7.50
77
411.9
Shares (diluted)M
387.5
415.7
426.4
430.9
466.8
464.0
458.4
499.8
461.9
441.9
425.2
(1.09%)
0.92%
69
18.28
Buyback yield%
11.81
13.69
11.61
13.68
15.04
17.11
17.37
15.63
16.94
18.79
18.41
17.11
15.33
68
1.179
D/E ratiox
1.608
1.713
1.896
2.055
2.171
2.440
2.256
2.427
2.655
2.971
0.254
2.440
2.213
34
1.568
Enterprise value$B
1.041
1.007
0.978
0.923
0.936
0.962
1.053
1.161
1.328
1.299
4.407
6.77%
3.59%
60
3.376
LT debt$B
0.936
0.794
0.680
0.710
0.619
0.541
0.561
0.542
0.542
0.571
5.214
(1.59%)
(4.19%)
80
Revenue
$4.565B
8.18%
1.00×
Cost of revenue
$2.456B
8.63%
1.04×
Operating expenses
$1.069B
7.73%
0.96×
Property and equipment
16.36%