6.190
Revenue$B
5.871
5.968
6.082
6.253
6.402
6.507
6.742
6.971
7.191
7.470
6.533
3.13%
2.55%
57
11.38
Revenue growth%
4.09
1.54
0.60
1.68
3.56
5.61
6.83
4.43
7.40
6.94
6.22
6.83
4.26
33
27.81
Gross margin%
19.45
17.92
19.10
16.97
16.36
16.67
18.11
17.86
18.75
17.61
5.97
17.86
17.89
61
12.62
Operating margin%
21.40
19.28
18.94
18.84
18.68
19.91
19.82
17.24
15.90
16.39
29.98
17.24
18.89
5
11.12
Net margin%
5.60
2.73
5.59
5.00
4.29
5.85
5.84
3.83
2.86
3.85
29.13
3.85
4.64
25
13.30
P/E ratio (avg)x
10.05
10.33
9.831
10.70
10.89
10.09
11.43
10.87
10.10
11.46
35.68
10.87
10.52
80
6.756
EV/EBITx
14.57
15.59
16.54
16.81
18.75
21.64
24.54
29.51
31.26
37.10
10.52
29.51
20.20
29
28.96
FCF yield (avg)%
31.88
30.69
31.60
30.25
33.02
31.94
32.68
30.76
27.88
29.45
22.89
30.76
31.18
46
12.51
FCF margin%
8.85
9.43
7.71
9.49
11.55
13.70
15.89
13.37
11.25
13.12
18.66
13.37
11.40
43
1.472
FCF / Net incomex
1.738
1.664
1.888
2.061
1.994
2.302
2.182
2.540
2.494
2.512
0.649
2.494
2.121
75
29.26
ROIC%
6.06
7.27
7.11
5.39
7.47
7.23
5.71
5.79
7.67
9.35
28.39
7.23
7.17
6
5.72
Return on equity%
27.61
27.74
26.74
29.01
28.79
28.41
27.98
26.78
25.34
23.55
28.71
26.78
27.68
41
15.77
Return on assets%
24.60
26.22
23.38
22.62
23.45
22.08
19.14
16.44
18.77
21.21
16.60
19.14
22.35
33
13.64
EPS$
13.00
14.99
13.91
14.38
14.23
13.96
14.70
16.90
19.18
22.06
15.14
9.16%
6.27%
—
7.18
EPS growth%
17.26
15.87
14.77
15.43
18.07
19.88
17.64
20.21
19.88
17.74
16.85
19.88
17.69
87
8.51
Bookvalue per sh$
6.55
6.42
5.67
5.89
6.01
5.54
4.81
4.26
3.80
4.12
4.75
(7.30%)
(5.17%)
—
10.42
FCF per share$
5.27
4.68
4.86
5.29
4.90
4.63
4.35
4.37
3.89
3.99
14.27
(4.01%)
(4.02%)
—
6.58
Dividend per sh$
2.46
2.49
2.67
2.54
2.61
2.58
2.73
2.70
2.57
2.68
12.51
0.52%
1.46%
—
22.58
Div yield (avg)%
16.41
18.07
17.15
17.81
16.75
13.89
13.30
11.34
14.14
11.67
19.98
13.30
15.27
23
23.12
Payout ratio%
21.12
21.00
20.59
21.84
23.23
21.15
20.45
17.71
16.13
16.11
28.78
17.71
20.80
91
189.8
Shares (diluted)M
143.3
148.2
147.5
143.3
125.3
112.0
107.5
109.4
106.7
98.09
191.4
(4.78%)
(3.50%)
28
7.35
Buyback yield%
13.83
13.57
10.72
8.89
7.88
10.04
8.82
11.81
10.56
9.51
26.23
10.04
10.30
40
0.849
D/E ratiox
1.098
1.055
1.060
1.161
1.137
1.235
1.236
1.322
1.518
1.700
1.105
1.322
1.198
76
6.274
Enterprise value$B
4.430
4.797
4.749
5.212
5.420
5.558
5.268
5.009
5.165
5.212
5.494
(0.78%)
2.12%
8
3.266
LT debt$B
2.702
2.649
2.539
2.501
2.519
2.490
2.332
2.301
2.618
2.941
6.344
3.15%
0.25%
46
Revenue
$7.470B
2.55%
1.00×
Cost of revenue
$4.590B
2.23%
0.97×
Operating expenses
$1.045B
3.43%
1.09×
Property and equipment
14.12%