7.664
Revenue$B
3.502
3.706
3.921
4.218
4.630
4.924
5.213
5.630
6.006
6.491
8.180
6.99%
7.04%
53
24.77
Revenue growth%
20.28
22.01
20.69
22.28
19.76
22.23
25.04
27.42
28.26
29.32
16.01
27.42
22.26
26
24.44
Gross margin%
0.40
2.31
5.14
3.08
5.28
2.35
4.22
5.51
3.81
1.59
10.23
3.81
3.44
24
25.16
Operating margin%
29.39
29.63
29.17
27.10
24.69
27.25
25.56
25.20
24.80
27.73
4.96
25.56
27.17
77
10.58
Net margin%
7.87
6.79
7.25
8.98
7.54
8.16
5.67
2.68
4.72
5.09
10.66
5.09
7.02
87
15.20
P/E ratio (avg)x
17.14
20.66
24.34
25.70
28.31
29.55
35.15
35.61
37.40
43.95
8.347
35.61
28.93
69
14.81
EV/EBITx
47.85
51.88
55.29
53.13
53.65
49.63
46.68
44.95
46.57
42.44
22.88
46.57
48.74
20
25.48
FCF yield (avg)%
15.81
15.81
14.97
15.14
15.50
12.78
13.33
12.07
14.84
14.64
5.42
13.33
14.90
56
9.74
FCF margin%
15.86
13.05
11.55
10.24
9.46
11.94
13.54
11.08
12.72
14.60
15.90
12.72
12.33
20
0.967
FCF / Net incomex
0.436
0.459
0.557
0.631
0.704
0.809
0.822
0.950
1.112
1.250
1.672
0.950
0.756
47
9.37
ROIC%
17.68
14.95
16.68
14.91
12.26
14.58
16.72
19.00
19.04
16.88
23.20
16.88
16.70
54
26.99
Return on equity%
10.25
8.37
9.70
10.30
12.97
14.57
17.26
19.98
22.68
24.21
24.70
19.98
13.77
59
8.53
Return on assets%
6.54
9.41
7.54
6.31
5.38
2.74
0.77
0.40
0.40
0.78
13.74
0.77
4.06
80
1.59
EPS$
6.80
6.10
6.00
5.52
5.81
6.27
6.98
7.74
7.91
8.90
1.72
8.91%
3.27%
—
28.59
EPS growth%
16.30
18.52
20.77
23.10
25.29
25.40
25.61
26.38
26.85
29.03
27.54
26.38
25.35
28
4.68
Bookvalue per sh$
5.09
5.03
6.10
6.03
6.45
7.66
8.56
9.25
9.65
10.55
6.63
10.35%
8.86%
—
2.57
FCF per share$
1.43
1.31
1.42
1.55
1.61
1.53
1.39
1.28
1.25
1.35
7.35
(3.45%)
(1.05%)
—
4.17
Dividend per sh$
15.21
17.89
18.85
20.97
21.21
24.38
29.44
29.77
31.78
33.52
8.35
9.59%
9.96%
—
11.95
Div yield (avg)%
28.75
30.55
29.60
31.30
30.29
32.43
31.38
29.08
27.61
30.39
23.78
30.39
30.34
88
2.13
Payout ratio%
23.05
20.44
18.42
17.81
17.40
15.63
16.72
16.40
17.75
19.05
14.53
16.72
17.78
45
0.548
Shares (diluted)B
0.769
0.778
0.791
0.891
1.032
1.017
1.192
1.255
1.318
1.557
0.537
8.58%
8.23%
22
8.06
Buyback yield%
21.10
21.61
23.47
20.89
18.77
15.87
18.37
18.37
17.29
17.92
26.74
17.92
18.57
57
0.682
D/E ratiox
1.871
1.809
2.065
2.217
2.391
2.296
2.512
2.404
2.675
3.128
0.340
2.512
2.343
95
2.582
Enterprise value$B
1.875
1.774
1.719
1.586
1.546
1.452
1.543
1.477
1.584
1.452
2.430
(1.24%)
(2.81%)
69
7.001
LT debt$B
6.318
6.028
5.524
5.233
5.723
5.654
5.764
6.255
6.286
5.954
7.799
0.79%
0.61%
30
Revenue
$6.491B
7.04%
1.00×
Cost of revenue
$4.107B
7.27%
1.02×
Operating expenses
$1.545B
6.63%
0.96×
Property and equipment
15.45%