1.397
Revenue$B
2.219
2.312
2.397
2.433
2.526
2.565
2.620
2.752
2.887
2.975
1.490
3.33%
3.45%
89
10.83
Revenue growth%
20.53
20.89
20.10
18.01
17.66
20.59
18.06
16.51
14.71
15.20
24.13
16.51
18.04
80
22.28
Gross margin%
0.40
0.40
0.40
0.40
2.22
3.01
3.80
0.88
0.40
2.48
21.89
2.48
0.64
82
8.07
Operating margin%
15.30
14.84
16.75
17.76
16.84
16.66
14.45
14.68
15.14
12.41
17.48
14.68
15.22
35
5.05
Net margin%
27.27
26.52
26.67
28.56
28.62
31.00
30.59
29.63
30.28
32.18
29.34
30.59
29.12
31
33.50
P/E ratio (avg)x
40.50
47.22
55.69
58.23
60.05
65.76
68.42
80.96
83.35
94.76
17.79
80.96
62.91
8
29.30
EV/EBITx
34.67
37.68
37.53
40.51
39.23
44.29
47.06
45.83
47.02
46.03
21.38
46.03
42.40
25
19.68
FCF yield (avg)%
12.21
13.34
16.20
17.82
17.01
19.96
18.44
16.16
16.52
17.49
13.57
17.49
16.76
93
7.92
FCF margin%
17.76
18.23
17.54
15.63
16.96
14.69
12.61
9.80
9.50
11.06
13.77
11.06
15.16
53
1.096
FCF / Net incomex
0.330
0.344
0.356
0.384
0.389
0.446
0.439
0.509
0.591
0.627
0.882
0.509
0.414
25
8.90
ROIC%
19.81
22.47
24.41
22.01
23.67
23.46
21.20
19.29
19.88
22.05
29.02
21.20
22.03
41
29.74
Return on equity%
3.12
0.45
0.40
0.40
0.77
2.10
1.59
0.40
0.40
3.06
13.33
1.59
0.61
11
10.41
Return on assets%
5.95
6.13
5.63
4.87
4.73
5.26
3.30
3.14
1.30
0.40
11.49
3.14
4.80
74
10.70
EPS$
17.71
20.47
24.48
24.49
28.35
27.71
28.88
33.70
37.57
41.08
11.01
7.70%
9.41%
—
21.12
EPS growth%
22.55
24.99
22.42
23.84
21.99
23.97
25.16
22.67
25.41
27.41
16.14
25.16
23.90
95
2.39
Bookvalue per sh$
7.86
8.66
9.84
10.14
11.45
11.47
12.79
15.53
15.86
19.27
2.98
10.97%
10.17%
—
8.39
FCF per share$
4.79
4.39
3.74
3.23
3.27
3.23
3.04
3.25
3.36
2.86
15.33
(2.63%)
(5.46%)
—
3.43
Dividend per sh$
19.30
18.64
18.58
21.11
20.02
22.24
23.57
23.23
24.69
26.51
6.00
5.77%
3.57%
—
12.46
Div yield (avg)%
15.91
13.21
11.83
14.24
15.80
12.95
13.26
13.45
15.67
14.77
9.07
13.45
13.85
81
18.45
Payout ratio%
17.81
18.99
19.15
20.72
18.82
18.80
19.56
16.59
15.86
18.69
23.63
18.69
18.81
75
264.6
Shares (diluted)M
330.0
350.2
350.7
418.5
465.6
450.2
436.2
439.0
512.7
588.1
254.4
4.78%
5.86%
80
29.23
Buyback yield%
4.64
4.46
1.54
2.73
4.21
4.83
6.22
6.67
5.13
2.33
3.33
5.13
4.55
70
0.399
D/E ratiox
0.380
0.356
0.345
0.321
0.311
0.356
0.373
0.402
0.449
0.473
1.073
0.402
0.365
35
2.619
Enterprise value$B
1.008
0.995
1.028
0.975
1.083
1.047
1.150
1.041
1.113
1.201
1.516
2.08%
2.86%
68
2.188
LT debt$B
5.254
5.544
6.106
6.038
6.520
7.063
8.342
8.857
10.52
12.35
3.368
13.62%
9.96%
35
Revenue
$2.975B
3.45%
1.00×
Cost of revenue
$1.494B
3.59%
1.01×
Operating expenses
$472.3M
3.61%
1.02×
Property and equipment
19.01%
Cash and investments
16.20%