2.459
Revenue$B
4.449
4.576
4.795
5.092
5.235
5.569
5.950
6.198
6.400
6.593
2.600
4.72%
4.54%
35
14.51
Revenue growth%
16.77
16.58
15.03
17.69
17.02
15.85
13.74
12.46
11.36
10.01
13.50
12.46
15.44
88
2.97
Gross margin%
6.55
9.23
11.83
11.42
8.54
5.65
5.98
8.04
7.90
6.79
20.75
6.79
7.97
50
18.34
Operating margin%
9.52
11.35
11.58
10.09
9.26
11.07
11.28
14.19
13.48
15.06
15.72
13.48
11.31
75
26.99
Net margin%
22.20
24.46
27.07
25.64
26.42
26.48
27.93
30.66
33.06
31.28
17.22
30.66
26.78
33
36.34
P/E ratio (avg)x
5.604
5.448
5.512
5.112
5.214
4.507
4.869
4.977
4.376
4.402
26.11
4.507
5.045
41
14.59
EV/EBITx
43.80
44.49
42.98
43.58
48.11
51.96
55.41
56.15
61.66
72.45
17.34
56.15
50.03
67
5.01
FCF yield (avg)%
25.78
27.59
24.98
26.74
26.99
29.77
31.22
29.76
31.44
34.30
20.42
31.22
28.68
40
24.34
FCF margin%
34.33
33.97
32.98
30.99
32.19
32.03
31.17
29.41
28.29
28.26
21.02
29.41
31.60
63
1.148
FCF / Net incomex
0.240
0.254
0.269
0.248
0.280
0.309
0.293
0.270
0.270
0.269
1.675
0.270
0.270
42
22.54
ROIC%
11.83
10.69
9.31
11.54
10.75
7.90
5.75
7.26
5.09
6.66
25.46
6.66
8.61
60
21.92
Return on equity%
28.89
28.31
27.26
26.77
28.79
29.62
30.94
33.49
31.52
31.56
6.73
31.52
29.26
95
28.16
Return on assets%
12.53
10.44
9.91
10.73
12.10
13.63
14.99
16.64
17.41
19.82
16.94
16.64
13.08
89
5.61
EPS$
7.23
6.87
6.66
7.44
6.92
6.48
6.52
6.51
6.35
7.05
6.13
0.37%
0.97%
—
13.33
EPS growth%
14.36
12.25
14.07
13.53
14.87
16.78
18.98
19.72
17.01
16.82
27.28
17.01
15.82
50
5.48
Bookvalue per sh$
3.21
3.09
3.46
3.64
4.01
3.65
3.98
4.16
4.59
4.62
8.42
2.89%
3.80%
—
5.83
FCF per share$
3.45
3.44
3.61
3.86
4.56
4.32
5.01
5.27
6.17
6.56
3.69
7.52%
7.13%
—
11.73
Dividend per sh$
6.84
7.88
9.23
9.09
9.02
10.26
10.99
12.69
13.17
12.84
11.44
7.32%
7.60%
—
2.73
Div yield (avg)%
14.46
14.97
12.48
13.65
14.94
17.47
15.64
17.69
17.86
20.79
6.22
17.69
15.31
20
24.87
Payout ratio%
7.45
7.23
8.09
9.55
8.30
7.39
10.19
8.90
11.43
14.41
2.30
10.19
8.60
43
233.8
Shares (diluted)M
316.5
356.4
334.3
349.8
372.0
345.6
343.4
346.7
311.4
276.3
231.0
(5.78%)
(0.43%)
7
19.14
Buyback yield%
6.98
8.27
10.31
9.10
11.58
12.26
12.42
14.44
15.32
14.00
16.01
14.00
11.92
49
1.150
D/E ratiox
1.691
1.955
1.894
2.003
2.192
2.340
2.340
2.559
2.892
3.331
0.623
2.559
2.266
29
6.454
Enterprise value$B
0.752
0.851
0.828
0.893
0.923
0.995
1.028
1.088
1.213
1.415
2.995
8.93%
7.89%
71
4.429
LT debt$B
7.206
7.118
6.729
6.595
6.248
7.066
7.225
8.060
7.689
7.876
4.824
4.74%
1.32%
47
Revenue
$6.593B
4.54%
1.00×
Cost of revenue
$3.126B
4.90%
1.03×
Operating expenses
$1.175B
3.78%
0.93×
Property and equipment
18.86%