0.329
Revenue$B
4.167
4.340
4.614
4.812
5.029
5.179
5.322
5.665
5.909
6.134
0.337
4.05%
4.30%
52
17.83
Revenue growth%
24.53
25.50
24.98
27.02
28.25
25.87
25.58
25.19
22.37
22.09
3.30
25.19
25.35
17
10.97
Gross margin%
15.83
17.97
16.89
18.09
20.09
17.15
19.05
19.57
18.84
18.06
25.56
18.84
18.07
54
2.73
Operating margin%
21.73
23.27
25.49
27.15
29.92
31.95
32.90
34.71
36.54
38.09
22.30
34.71
30.94
74
2.08
Net margin%
12.07
14.11
16.55
15.55
17.67
19.29
18.17
16.05
15.50
16.44
8.33
16.44
16.24
88
15.77
P/E ratio (avg)x
13.94
14.99
12.94
13.65
14.74
12.88
11.28
10.69
11.24
10.00
16.59
11.24
12.91
24
17.21
EV/EBITx
37.80
41.44
36.83
37.34
40.18
42.27
46.20
40.84
37.49
36.85
17.92
40.84
38.99
26
12.76
FCF yield (avg)%
19.80
20.00
18.47
16.15
18.10
21.02
19.50
20.95
21.54
20.37
26.35
20.95
19.90
25
29.89
FCF margin%
11.12
9.08
6.57
4.17
5.17
3.36
0.84
0.40
2.88
3.56
8.60
2.88
3.86
51
0.551
FCF / Net incomex
1.215
1.359
1.582
1.715
1.754
1.928
2.095
2.393
2.732
2.817
1.191
2.393
1.841
13
27.89
ROIC%
22.25
21.99
23.00
23.48
21.13
21.75
22.07
22.78
20.53
22.49
25.44
22.07
22.16
52
28.80
Return on equity%
22.89
20.99
21.11
21.10
18.33
21.10
23.16
20.77
21.72
22.87
21.29
21.72
21.11
76
12.83
Return on assets%
23.97
22.90
24.97
25.09
26.12
26.68
26.16
27.48
29.72
30.72
22.27
27.48
26.14
72
5.86
EPS$
6.49
5.76
5.18
5.57
5.26
5.68
5.27
4.63
4.83
5.15
6.41
(0.41%)
(3.91%)
—
8.06
EPS growth%
18.92
16.84
17.23
19.71
16.94
19.46
21.24
18.93
19.19
16.38
15.01
19.19
18.93
67
11.70
Bookvalue per sh$
8.02
7.21
7.21
7.85
8.52
7.78
7.09
6.81
6.41
5.90
3.49
(7.06%)
(2.92%)
—
10.11
FCF per share$
2.91
2.82
3.19
3.24
3.21
3.57
3.64
4.04
4.14
4.40
7.48
6.48%
4.35%
—
7.11
Dividend per sh$
9.18
9.79
9.50
9.77
10.52
10.48
9.34
9.07
8.44
9.10
2.89
(2.87%)
(1.16%)
—
21.75
Div yield (avg)%
12.62
11.91
13.97
16.42
18.42
19.22
17.48
18.76
17.77
15.65
21.13
17.77
16.95
73
19.41
Payout ratio%
14.99
14.12
13.19
13.06
11.02
13.20
15.21
18.16
20.08
20.07
17.94
18.16
14.56
48
458.1
Shares (diluted)M
430.5
449.8
485.1
455.1
462.8
456.5
523.0
502.8
504.4
473.9
451.7
0.48%
0.42%
81
2.05
Buyback yield%
32.44
30.56
31.38
31.65
31.44
29.00
26.53
27.98
29.73
28.28
26.12
28.28
30.15
64
0.463
D/E ratiox
0.985
0.986
1.120
1.083
1.078
1.161
1.180
1.159
1.292
1.431
0.254
1.180
1.140
66
3.327
Enterprise value$B
2.926
2.594
2.661
2.521
2.536
2.365
2.523
2.416
2.185
2.107
4.320
(3.63%)
(2.49%)
39
1.878
LT debt$B
0.832
0.999
1.004
1.020
1.045
1.159
1.221
1.481
1.550
1.539
3.205
8.05%
7.42%
50
Revenue
$6.134B
4.30%
1.00×
Cost of revenue
$2.703B
4.38%
1.01×
Operating expenses
$1.337B
3.78%
0.95×
Property and equipment
15.69%