3.478
Revenue$B
3.396
3.463
3.422
3.439
3.545
3.542
3.620
3.716
3.686
3.656
3.894
0.62%
0.82%
34
20.82
Revenue growth%
17.61
18.69
18.01
20.66
21.03
21.97
24.61
25.75
27.71
27.74
19.56
25.75
21.50
80
5.16
Gross margin%
11.03
12.03
9.42
12.16
15.11
15.11
17.63
18.63
20.14
17.49
10.52
17.63
15.11
76
19.14
Operating margin%
18.90
18.52
17.44
16.38
18.17
16.54
18.92
21.13
19.95
20.45
18.65
19.95
18.71
10
15.89
Net margin%
20.46
19.66
21.78
20.99
22.63
25.46
28.28
26.29
26.05
26.47
21.51
26.29
24.04
50
7.262
P/E ratio (avg)x
27.15
31.37
36.68
40.18
44.52
46.03
43.84
46.25
46.26
45.91
9.654
46.03
44.18
16
31.26
EV/EBITx
26.19
23.64
25.94
25.65
26.36
28.05
30.33
33.01
32.64
32.55
37.00
32.55
27.21
23
14.03
FCF yield (avg)%
19.81
18.40
18.52
16.89
14.21
13.34
10.96
12.43
13.29
12.69
24.01
12.69
13.78
18
6.08
FCF margin%
14.57
12.18
12.20
9.74
8.18
6.34
8.27
7.07
10.00
8.09
6.79
8.09
9.01
32
0.848
FCF / Net incomex
0.946
0.952
0.954
0.858
0.894
0.831
0.799
0.868
0.883
0.807
0.305
0.831
0.875
64
2.38
ROIC%
1.12
2.87
1.35
0.76
2.60
0.40
2.29
0.40
0.40
0.40
28.94
0.40
0.94
16
25.14
Return on equity%
13.76
11.07
10.53
7.74
7.71
6.82
7.12
5.39
6.69
6.62
17.13
6.69
7.42
46
24.16
Return on assets%
22.23
22.26
19.62
17.48
20.08
22.85
25.08
24.90
23.74
26.29
27.29
24.90
22.55
29
0.31
EPS$
1.07
1.02
1.13
1.26
1.30
1.29
1.23
1.16
1.11
1.20
0.34
(1.56%)
2.24%
—
14.82
EPS growth%
12.25
12.57
14.31
11.73
14.19
12.77
10.79
12.47
13.47
11.03
22.19
12.47
12.52
15
1.71
Bookvalue per sh$
1.08
1.01
1.09
1.18
1.14
0.97
0.98
0.99
0.94
0.97
0.94
(3.05%)
(1.62%)
—
0.30
FCF per share$
1.64
1.75
2.04
1.98
2.23
2.50
2.86
3.18
3.45
3.79
0.53
11.21%
10.04%
—
1.65
Dividend per sh$
0.76
0.86
0.86
0.89
0.89
0.89
0.86
0.96
1.03
1.03
0.96
3.00%
3.18%
—
12.32
Div yield (avg)%
3.91
6.71
5.52
7.78
10.37
7.74
10.40
12.28
14.45
13.72
27.71
12.28
9.08
33
22.03
Payout ratio%
0.76
0.40
3.08
5.57
7.51
8.13
8.03
6.11
6.51
7.73
3.78
7.73
6.31
6
2.887
Shares (diluted)B
2.083
1.914
2.079
1.783
1.886
1.642
1.485
1.627
1.753
1.592
2.880
(3.34%)
(2.32%)
31
10.50
Buyback yield%
4.87
4.60
3.67
5.56
4.49
7.29
7.29
5.26
3.73
4.92
6.70
5.26
4.90
51
0.307
D/E ratiox
0.681
0.696
0.690
0.688
0.755
0.828
0.984
1.046
1.045
1.227
1.733
1.045
0.791
39
3.325
Enterprise value$B
1.897
2.206
2.111
1.977
1.965
2.171
2.438
2.315
2.545
2.966
1.501
8.59%
5.77%
8
1.614
LT debt$B
2.347
2.270
2.383
2.239
2.334
2.133
2.204
2.420
2.199
2.404
3.253
0.60%
0.88%
6
Revenue
$3.656B
0.82%
1.00×
Cost of revenue
$1.805B
0.39%
0.96×
Operating expenses
$644.7M
1.52%
1.07×
Property and equipment
16.52%