84.33
Revenue$B
106.0
108.1
106.9
105.6
106.9
109.1
111.3
113.2
113.1
112.9
87.14
1.11%
0.53%
24
13.25
Revenue growth%
9.94
9.58
7.13
4.36
3.70
4.58
5.49
7.41
9.77
11.74
12.11
7.41
7.27
71
13.34
Gross margin%
14.30
16.65
15.45
17.67
19.60
16.90
14.95
17.61
19.12
16.92
28.50
16.92
16.91
70
10.65
Operating margin%
7.83
6.92
5.56
3.99
1.06
0.40
0.64
0.40
2.08
2.59
12.08
0.64
2.33
13
15.98
Net margin%
21.55
22.89
22.39
24.96
24.71
22.13
22.84
19.98
21.55
19.17
25.78
21.55
22.26
88
24.07
P/E ratio (avg)x
36.23
39.27
42.93
40.24
40.11
38.98
33.91
33.22
32.08
27.80
25.33
33.22
37.60
55
23.11
EV/EBITx
29.78
27.83
29.96
26.95
26.05
23.95
26.61
25.63
28.01
27.24
12.36
26.61
27.09
13
18.22
FCF yield (avg)%
17.75
20.62
21.38
22.23
23.70
22.22
22.15
20.93
19.53
21.00
7.32
21.00
21.19
44
18.44
FCF margin%
25.93
25.92
26.65
24.94
23.82
22.34
21.91
21.17
21.28
19.08
25.58
21.28
23.08
51
1.222
FCF / Net incomex
0.200
0.214
0.196
0.199
0.189
0.181
0.199
0.201
0.178
0.168
1.523
0.181
0.197
68
4.98
ROIC%
28.80
28.26
26.37
24.44
21.67
18.99
19.04
20.09
18.89
20.85
5.78
19.04
21.26
7
29.47
Return on equity%
12.13
9.81
8.37
6.65
7.36
9.13
9.21
9.89
9.90
8.86
22.71
9.21
9.17
22
23.89
Return on assets%
17.43
16.02
16.45
13.60
12.07
14.95
17.08
16.68
19.60
21.59
20.84
17.08
16.57
73
7.40
EPS$
25.99
24.42
24.32
23.81
25.97
24.75
26.32
23.94
22.76
25.13
7.75
(0.65%)
(1.55%)
—
23.51
EPS growth%
10.80
8.63
7.38
9.54
8.40
8.64
9.76
10.72
13.58
13.21
16.50
10.72
9.65
49
16.38
Bookvalue per sh$
22.84
25.99
26.77
27.08
29.56
28.12
29.11
30.93
34.70
33.51
22.42
2.54%
5.46%
—
6.93
FCF per share$
32.43
33.73
30.66
30.17
27.41
26.79
23.15
19.61
19.13
19.65
26.54
(6.44%)
(5.39%)
—
16.91
Dividend per sh$
15.52
16.63
15.59
17.12
18.98
21.05
19.60
18.52
20.15
22.22
26.98
3.20%
3.84%
—
7.42
Div yield (avg)%
24.32
26.00
24.15
22.48
20.60
20.65
20.02
22.88
23.59
23.07
24.30
22.88
22.98
42
29.60
Payout ratio%
18.97
17.87
15.10
16.39
15.01
17.93
18.97
20.60
21.74
19.60
8.95
19.60
18.45
33
4.039
Shares (diluted)B
4.324
4.452
3.836
4.033
3.912
3.712
3.674
3.814
3.889
3.974
3.889
0.31%
(0.64%)
16
15.49
Buyback yield%
7.19
5.70
8.50
7.98
8.85
9.45
9.95
12.56
13.46
11.27
2.83
11.27
9.15
13
0.957
D/E ratiox
1.803
1.793
1.969
2.227
2.655
3.101
3.072
3.055
3.631
3.684
1.546
3.101
2.855
33
66.65
Enterprise value$B
48.21
47.21
47.64
49.59
49.08
46.07
46.40
48.66
45.44
48.99
25.11
(0.03%)
(0.61%)
46
88.15
LT debt$B
90.21
93.50
92.31
88.89
104.4
102.6
113.2
125.3
145.4
168.6
46.67
10.05%
7.51%
79
Revenue
$112.9B
0.53%
1.00×
Cost of revenue
$78.30B
0.54%
1.00×
Operating expenses
$14.30B
0.68%
1.01×
Property and equipment
18.86%