3.339
Revenue$B
3.042
3.057
3.199
3.257
3.395
3.443
3.539
3.683
3.751
3.884
3.474
2.73%
2.61%
15
21.45
Revenue growth%
32.85
31.07
30.86
33.66
34.41
36.63
38.05
35.76
34.48
36.67
23.07
36.63
34.44
46
20.51
Gross margin%
5.66
3.23
1.31
3.69
1.36
1.18
3.62
0.63
0.40
0.40
14.66
0.63
1.33
22
25.64
Operating margin%
28.82
26.26
25.54
23.19
25.15
25.60
28.01
29.24
27.49
30.48
29.12
28.01
26.88
53
12.14
Net margin%
25.74
28.72
29.47
32.33
31.73
30.42
29.78
31.02
32.62
33.27
9.09
31.02
30.72
77
23.69
P/E ratio (avg)x
15.46
15.08
16.25
17.01
20.03
23.11
25.57
28.03
30.48
33.09
7.727
28.03
21.57
92
27.81
EV/EBITx
10.77
11.71
12.15
12.16
12.50
11.99
10.27
9.915
9.680
9.326
8.541
9.915
11.24
64
21.26
FCF yield (avg)%
15.99
18.88
17.40
15.83
13.19
14.71
14.99
17.40
19.62
17.65
11.85
17.40
16.69
23
24.29
FCF margin%
9.97
10.89
9.03
8.77
7.63
6.74
5.72
5.99
5.84
4.42
13.04
5.84
7.19
28
0.150
FCF / Net incomex
2.178
2.363
2.452
2.616
3.061
3.205
3.415
3.940
4.508
4.582
0.107
3.940
3.133
8
8.86
ROIC%
22.17
20.05
19.42
20.96
21.71
21.88
20.95
19.91
18.02
20.85
16.51
20.85
20.90
63
23.38
Return on equity%
0.40
0.40
1.06
1.00
1.64
3.25
5.24
3.38
0.43
0.99
9.09
3.25
1.03
11
13.33
Return on assets%
3.85
4.83
6.10
8.97
6.42
6.39
4.25
2.77
0.74
0.40
25.28
2.77
4.54
78
0.46
EPS$
0.80
0.91
1.03
1.05
1.13
1.17
1.32
1.51
1.44
1.37
0.48
3.98%
6.35%
—
26.83
EPS growth%
21.73
20.68
22.21
25.17
24.21
23.42
23.43
23.22
20.48
19.99
3.17
23.22
22.72
63
0.27
Bookvalue per sh$
0.42
0.47
0.52
0.49
0.50
0.51
0.59
0.63
0.60
0.61
0.73
3.93%
4.06%
—
0.66
FCF per share$
0.65
0.65
0.65
0.73
0.73
0.84
0.90
0.95
1.06
1.16
0.36
9.74%
7.36%
—
0.26
Dividend per sh$
0.34
0.35
0.35
0.31
0.34
0.35
0.31
0.32
0.34
0.32
0.41
(0.85%)
(0.51%)
—
19.08
Div yield (avg)%
20.41
18.61
16.09
16.42
17.27
14.41
14.97
13.62
14.15
16.94
22.75
14.41
16.25
75
23.04
Payout ratio%
11.67
12.97
14.12
15.29
14.18
11.67
10.96
12.00
10.21
9.31
19.13
10.96
11.84
64
4.290
Shares (diluted)B
3.203
3.087
3.180
3.158
2.905
2.990
2.785
2.678
2.898
2.994
4.171
0.61%
(2.12%)
64
17.99
Buyback yield%
9.15
6.80
9.64
9.92
10.26
11.90
12.20
10.58
9.86
10.25
22.99
10.58
10.08
22
0.946
D/E ratiox
1.889
1.832
2.073
2.113
2.363
2.426
2.746
2.956
3.387
3.821
1.407
2.956
2.394
48
0.886
Enterprise value$B
1.126
1.303
1.418
1.555
1.518
1.453
1.532
1.753
1.891
2.010
1.343
5.77%
7.18%
49
1.372
LT debt$B
2.604
2.783
2.554
2.409
2.274
2.260
2.398
2.263
2.029
1.906
1.027
(3.47%)
(3.91%)
90
Revenue
$3.884B
2.61%
1.00×
Cost of revenue
$2.718B
2.61%
1.00×
Operating expenses
$853.4M
2.41%
0.98×
Goodwill & intangibles
21.19%
Property and equipment
20.63%