0.785
Revenue$B
2.384
2.451
2.588
2.732
2.876
2.960
3.134
3.245
3.345
3.482
0.822
3.90%
4.17%
74
7.86
Revenue growth%
37.76
34.86
36.69
35.57
35.34
37.44
36.90
39.26
38.82
41.75
25.59
38.82
37.17
19
17.81
Gross margin%
26.97
24.62
24.11
26.72
27.93
25.10
22.18
21.39
20.64
18.49
22.06
21.39
24.36
61
21.13
Operating margin%
11.43
11.70
11.88
13.71
12.21
13.02
13.98
12.18
11.58
9.82
14.52
12.18
12.03
66
29.77
Net margin%
13.23
11.18
10.09
12.11
10.91
9.08
7.99
7.23
7.03
9.35
18.26
7.99
9.72
82
9.017
P/E ratio (avg)x
20.24
22.10
19.58
19.24
16.95
16.45
17.75
16.72
14.50
12.57
13.58
16.45
17.35
23
16.26
EV/EBITx
45.47
44.98
43.65
43.99
40.83
39.09
38.63
36.21
33.61
32.88
32.80
36.21
39.96
69
10.64
FCF yield (avg)%
13.83
15.16
12.50
14.84
17.47
15.05
17.45
17.37
14.57
16.48
3.87
16.48
15.10
37
19.46
FCF margin%
1.72
0.40
0.40
0.56
1.49
1.95
4.90
4.93
3.61
3.09
10.90
3.61
1.84
64
1.157
FCF / Net incomex
0.852
0.850
0.869
1.006
1.033
1.199
1.242
1.242
1.365
1.617
1.559
1.242
1.116
85
15.60
ROIC%
20.95
18.60
18.34
15.83
17.37
17.17
20.10
17.37
19.21
20.45
4.01
19.21
18.47
36
14.32
Return on equity%
24.55
26.61
25.20
26.68
26.47
24.37
22.85
21.83
22.95
22.33
21.38
22.85
24.46
71
8.93
Return on assets%
12.55
14.62
12.43
12.54
14.80
13.64
15.16
15.55
13.37
16.32
17.24
15.16
14.13
44
2.42
EPS$
12.19
12.39
11.92
11.57
13.60
14.01
13.99
16.25
18.76
18.27
2.55
6.08%
4.73%
—
14.95
EPS growth%
23.12
25.92
26.14
23.38
25.35
28.14
29.66
27.16
26.89
24.90
29.78
27.16
26.03
86
7.61
Bookvalue per sh$
5.88
6.57
6.52
6.47
5.87
5.63
5.78
5.47
4.90
4.66
8.66
(4.52%)
(3.15%)
—
1.64
FCF per share$
9.06
7.89
6.98
6.18
5.79
5.51
4.87
5.32
5.53
6.01
5.04
0.73%
(4.71%)
—
9.99
Dividend per sh$
4.14
4.03
4.17
4.47
4.77
4.62
5.08
5.67
5.77
6.80
1.93
7.35%
4.87%
—
7.15
Div yield (avg)%
24.44
24.12
25.26
24.65
22.46
24.58
27.41
25.48
24.23
25.85
24.96
25.48
24.62
52
28.44
Payout ratio%
16.93
17.86
17.78
18.39
16.90
19.29
16.78
16.45
16.48
15.58
26.84
16.48
16.92
63
191.0
Shares (diluted)M
333.1
381.3
375.3
374.3
428.9
455.2
543.3
661.2
761.1
769.8
191.3
12.41%
9.87%
49
6.81
Buyback yield%
14.19
12.69
13.22
11.11
11.94
11.08
9.00
10.75
11.17
11.94
2.30
11.08
11.56
84
0.167
D/E ratiox
0.198
0.188
0.181
0.184
0.191
0.198
0.206
0.207
0.218
0.219
1.705
0.207
0.198
18
2.575
Enterprise value$B
7.448
8.909
10.28
12.34
12.72
15.36
16.72
17.51
20.77
23.63
1.754
13.19%
13.49%
30
1.474
LT debt$B
1.704
1.750
1.684
1.747
1.596
1.772
1.618
1.742
1.874
2.048
3.040
5.12%
1.70%
39
Revenue
$3.482B
4.17%
1.00×
Cost of revenue
$1.981B
3.90%
0.98×
Operating expenses
$767.5M
4.15%
1.00×
Property and equipment
13.94%