3.730
Revenue$B
2.682
2.877
3.105
3.301
3.593
3.773
4.106
4.392
4.632
4.842
4.074
6.15%
6.61%
23
7.23
Revenue growth%
11.92
12.27
11.83
13.16
12.32
12.39
10.41
9.79
9.64
7.55
19.20
9.79
11.87
26
3.80
Gross margin%
1.11
0.40
0.79
0.40
2.67
4.77
4.69
5.49
6.96
4.91
29.44
4.91
3.68
67
19.26
Operating margin%
15.43
16.20
18.75
21.35
22.96
20.34
22.30
23.70
26.69
25.83
12.25
23.70
21.83
24
12.80
Net margin%
19.51
18.35
20.18
18.32
21.13
22.57
25.17
27.28
29.95
27.62
5.81
27.28
21.85
26
19.54
P/E ratio (avg)x
10.04
9.791
11.65
12.30
13.09
15.25
17.57
20.39
22.50
25.46
34.80
20.39
14.17
29
8.994
EV/EBITx
57.18
57.36
54.07
55.74
56.22
52.16
57.44
64.06
59.40
68.40
8.098
59.40
57.27
32
29.68
FCF yield (avg)%
22.09
19.19
17.62
17.73
18.02
19.89
20.77
23.25
25.14
25.07
28.08
23.25
20.33
63
12.85
FCF margin%
22.63
22.18
25.00
24.27
26.97
27.58
28.04
30.17
30.19
28.55
14.24
28.55
27.28
12
1.193
FCF / Net incomex
0.814
0.853
1.008
1.084
1.279
1.405
1.446
1.587
1.676
1.916
1.162
1.587
1.342
50
22.02
ROIC%
16.00
16.92
18.13
20.89
23.52
23.25
23.68
25.62
28.30
30.54
24.74
25.62
23.38
9
3.23
Return on equity%
30.50
28.47
28.27
30.00
27.62
24.71
22.84
23.47
20.48
17.78
9.33
22.84
26.16
21
19.35
Return on assets%
2.66
0.40
0.40
1.26
2.06
5.05
3.46
2.39
3.56
4.37
2.29
3.56
2.53
44
11.03
EPS$
25.58
23.64
25.67
27.46
28.79
31.89
36.09
34.36
38.53
41.55
12.11
7.61%
5.96%
—
22.33
EPS growth%
26.28
27.07
24.41
22.39
20.59
18.16
18.97
21.92
22.51
21.71
5.14
21.71
22.15
71
19.70
Bookvalue per sh$
40.91
42.98
47.15
44.40
40.49
41.62
45.62
45.53
40.06
42.54
49.31
0.99%
0.33%
—
21.67
FCF per share$
27.12
26.32
28.65
26.04
26.58
24.31
24.57
25.53
26.40
27.66
21.24
0.80%
(0.79%)
—
21.30
Dividend per sh$
59.17
65.14
69.67
72.89
74.51
80.92
77.55
77.97
87.13
88.66
44.06
3.54%
4.57%
—
7.76
Div yield (avg)%
9.21
8.59
5.71
4.50
2.02
1.10
0.40
0.40
1.21
3.42
15.95
1.10
2.72
20
24.23
Payout ratio%
25.28
25.36
23.94
25.36
25.37
24.57
22.04
20.86
20.24
21.44
10.79
21.44
24.26
17
93.40
Shares (diluted)M
94.88
107.4
106.0
96.29
92.80
94.50
88.83
84.53
81.41
90.15
90.66
(0.58%)
(0.10%)
81
17.74
Buyback yield%
28.28
27.02
25.26
24.18
24.52
22.51
24.29
24.49
24.17
23.35
11.82
24.17
24.39
19
0.163
D/E ratiox
1.383
1.572
1.593
1.716
2.016
2.237
2.377
2.391
2.673
3.123
0.134
2.391
2.127
66
3.037
Enterprise value$B
0.734
0.813
0.900
0.863
0.816
0.730
0.766
0.865
0.957
0.937
3.856
2.79%
2.93%
75
2.183
LT debt$B
0.678
0.719
0.669
0.706
0.669
0.573
0.608
0.520
0.515
0.485
3.638
(6.22%)
(3.97%)
75
Revenue
$4.842B
6.61%
1.00×
Cost of revenue
$2.607B
6.58%
1.00×
Operating expenses
$921.7M
6.90%
1.03×
Property and equipment
17.48%