1.640
Revenue$B
1.491
1.639
1.803
1.936
2.147
2.344
2.507
2.698
2.895
3.178
1.689
8.16%
8.65%
93
18.22
Revenue growth%
20.00
21.40
22.76
24.60
24.06
23.92
23.66
24.50
22.88
23.66
27.18
23.66
23.66
24
4.75
Gross margin%
27.80
30.32
30.35
27.99
30.56
30.34
30.65
28.95
27.22
24.22
14.65
28.95
29.63
73
29.15
Operating margin%
8.14
10.18
10.53
10.39
10.18
11.89
14.28
15.70
15.71
18.04
21.79
15.70
11.21
48
24.95
Net margin%
18.27
19.00
18.68
21.27
20.62
23.01
22.93
25.27
24.97
25.41
29.02
24.97
22.10
60
28.82
P/E ratio (avg)x
37.91
35.98
39.83
44.33
40.28
39.89
44.57
42.01
47.60
46.62
37.89
44.57
41.15
82
32.70
EV/EBITx
16.45
15.08
16.16
16.42
17.72
20.20
22.14
22.35
21.64
23.71
22.74
22.14
18.96
73
4.13
FCF yield (avg)%
20.66
19.61
22.00
24.92
26.16
25.34
24.14
23.81
24.28
25.23
4.84
24.28
24.21
30
12.88
FCF margin%
19.46
20.89
21.89
24.08
22.80
19.90
17.03
17.49
20.22
18.10
21.85
18.10
20.06
52
1.520
FCF / Net incomex
0.752
0.784
0.756
0.719
0.703
0.676
0.767
0.750
0.733
0.778
0.341
0.750
0.751
77
2.35
ROIC%
13.09
14.59
16.92
14.78
17.36
14.39
17.19
17.04
16.78
15.49
20.55
16.78
16.14
55
6.44
Return on equity%
18.27
18.74
18.44
21.26
21.50
20.28
19.03
16.27
15.75
13.04
26.04
16.27
18.59
49
20.42
Return on assets%
25.43
27.58
28.60
31.12
33.34
35.22
34.68
32.92
35.30
35.61
22.72
35.22
33.13
19
0.19
EPS$
0.47
0.44
0.46
0.44
0.42
0.39
0.38
0.37
0.38
0.36
0.20
(3.23%)
(3.32%)
—
21.33
EPS growth%
24.77
27.27
27.86
25.88
28.68
27.08
24.13
26.78
26.16
27.03
4.51
26.78
26.90
32
1.00
Bookvalue per sh$
0.63
0.62
0.55
0.52
0.52
0.51
0.44
0.47
0.40
0.38
1.01
(5.99%)
(5.28%)
—
0.97
FCF per share$
0.13
0.14
0.15
0.14
0.14
0.13
0.12
0.11
0.11
0.09
0.49
(7.93%)
(3.72%)
—
1.08
Dividend per sh$
0.46
0.41
0.43
0.42
0.40
0.40
0.45
0.48
0.49
0.52
0.58
5.66%
1.87%
—
16.07
Div yield (avg)%
26.33
25.39
22.86
23.33
26.09
25.12
22.48
23.12
24.60
22.22
13.47
23.12
23.96
36
16.66
Payout ratio%
0.40
1.67
2.40
2.23
0.40
0.40
3.06
0.40
0.84
0.40
18.64
0.40
0.62
6
1.441
Shares (diluted)B
1.448
1.347
1.338
1.347
1.208
1.199
1.343
1.365
1.317
1.354
1.452
2.31%
(0.60%)
62
18.87
Buyback yield%
10.51
11.47
9.88
8.47
10.25
10.46
9.79
7.91
10.06
8.31
14.38
9.79
9.97
21
0.748
D/E ratiox
1.865
1.835
1.729
1.803
1.784
1.869
2.138
1.983
1.893
1.906
0.977
1.906
1.867
57
0.843
Enterprise value$B
1.696
1.946
1.959
2.169
2.556
2.847
3.219
3.535
3.577
3.525
0.984
6.64%
7.74%
44
2.178
LT debt$B
1.469
1.320
1.200
1.268
1.264
1.269
1.300
1.258
1.332
1.130
0.538
(2.21%)
(2.12%)
82
Revenue
$3.178B
8.65%
1.00×
Cost of revenue
$1.605B
8.56%
0.99×
Operating expenses
$680.0M
8.26%
0.96×
Property and equipment
18.64%