3.080
Revenue$B
2.500
2.612
2.703
2.817
2.842
2.981
3.016
3.127
3.181
3.307
3.415
3.08%
2.93%
55
3.14
Revenue growth%
30.74
29.65
27.15
27.09
26.52
24.97
22.54
20.04
18.16
17.51
25.13
20.04
25.75
37
28.80
Gross margin%
28.42
30.40
28.64
28.68
30.15
30.84
28.84
31.24
32.62
35.26
12.64
31.24
30.27
46
5.06
Operating margin%
9.92
11.22
10.76
8.78
6.26
8.92
8.86
11.15
10.07
12.72
12.54
10.07
10.00
16
27.23
Net margin%
12.22
9.36
10.61
11.57
11.38
12.00
11.77
11.55
12.61
13.78
11.21
12.00
11.67
82
30.09
P/E ratio (avg)x
14.43
15.65
15.03
13.97
16.01
16.22
16.96
19.06
19.24
21.10
8.601
19.06
16.11
56
34.27
EV/EBITx
9.987
10.24
10.74
12.15
12.42
13.12
14.81
16.80
19.51
18.72
10.25
16.80
12.77
44
5.82
FCF yield (avg)%
7.13
8.65
9.14
10.85
8.45
5.60
2.92
5.35
7.41
8.38
24.76
5.60
7.90
5
18.89
FCF margin%
15.04
17.24
14.69
13.08
11.58
13.59
11.48
13.83
13.28
10.59
24.67
13.28
13.44
16
1.781
FCF / Net incomex
0.771
0.872
0.921
0.926
0.986
1.040
1.089
1.249
1.386
1.592
1.460
1.249
1.013
27
4.13
ROIC%
4.99
3.20
1.19
1.19
0.40
1.92
0.40
0.84
2.03
2.38
18.38
1.92
1.56
16
14.39
Return on equity%
3.63
2.63
0.91
0.40
2.41
2.85
1.12
1.12
0.63
0.40
16.26
1.12
1.12
29
14.11
Return on assets%
13.19
16.12
16.34
14.21
16.06
16.73
16.86
18.73
16.08
16.03
23.25
16.73
16.10
16
1.25
EPS$
3.27
3.34
3.32
3.23
3.45
3.35
3.57
3.34
3.14
2.89
1.36
(3.53%)
(2.52%)
—
4.98
EPS growth%
17.19
15.83
15.14
16.74
15.19
13.71
15.70
17.71
16.90
16.23
22.76
16.23
16.03
65
2.88
Bookvalue per sh$
1.47
1.68
1.71
2.05
2.16
2.27
2.19
2.53
2.83
2.99
3.33
6.75%
7.08%
—
1.01
FCF per share$
3.30
3.31
3.21
3.13
3.01
3.11
3.37
3.29
3.29
3.76
4.41
4.56%
1.81%
—
2.29
Dividend per sh$
2.62
2.73
2.71
3.00
3.13
3.26
3.17
2.99
2.86
2.92
3.17
(1.40%)
0.73%
—
15.77
Div yield (avg)%
23.93
24.30
23.94
25.30
23.28
20.50
18.43
19.09
21.50
20.94
17.85
20.50
22.39
11
2.50
Payout ratio%
17.46
19.74
21.43
21.54
21.18
21.43
19.09
20.45
23.38
21.75
14.67
21.43
21.30
25
819.9
Shares (diluted)M
692.3
711.4
627.0
604.2
586.7
565.5
580.4
644.0
632.9
564.2
801.4
(0.78%)
(3.32%)
65
25.85
Buyback yield%
3.79
3.46
6.30
5.29
5.42
8.22
9.68
7.03
8.06
5.85
4.77
8.06
6.07
6
0.888
D/E ratiox
1.260
1.355
1.576
1.598
1.879
1.883
2.097
2.295
2.706
2.837
1.307
2.295
1.881
14
1.890
Enterprise value$B
2.271
2.433
2.552
2.566
2.701
3.052
3.129
2.992
2.954
2.709
1.659
0.06%
2.13%
91
0.611
LT debt$B
1.295
1.118
1.211
1.287
1.264
1.155
1.204
1.040
1.002
1.064
2.840
(3.39%)
(2.66%)
66
Revenue
$3.307B
2.93%
1.00×
Cost of revenue
$2.231B
2.93%
1.00×
Operating expenses
$553.8M
2.64%
0.97×
Property and equipment
17.69%
Goodwill & intangibles
16.38%