1.190
Revenue$B
2.733
2.921
3.150
3.365
3.616
3.764
4.094
4.368
4.618
4.971
1.268
6.57%
6.92%
6
29.37
Revenue growth%
24.07
25.00
23.49
24.05
26.97
25.48
22.83
24.09
26.31
23.90
18.23
24.09
24.08
8
12.31
Gross margin%
12.16
10.82
12.26
12.27
14.31
15.17
16.80
16.96
16.47
13.83
18.53
16.47
14.07
49
23.99
Operating margin%
13.77
13.19
10.51
8.20
9.49
8.90
11.63
14.18
16.85
14.31
4.20
14.18
12.41
56
20.27
Net margin%
5.45
3.87
2.06
1.67
1.05
1.99
3.80
5.87
3.85
5.27
23.57
3.85
3.82
72
18.04
P/E ratio (avg)x
29.40
33.83
36.55
38.32
40.08
44.37
49.67
48.37
54.48
56.11
34.90
49.67
42.23
91
22.39
EV/EBITx
45.51
49.10
51.71
53.35
57.21
63.48
65.86
71.08
79.08
83.09
21.04
71.08
60.34
12
7.56
FCF yield (avg)%
0.40
0.40
1.18
0.57
2.02
0.90
2.09
4.27
6.84
5.50
25.59
4.27
1.60
11
19.85
FCF margin%
29.32
32.00
32.73
34.78
32.53
32.59
29.64
27.78
29.36
29.97
15.77
29.64
30.99
19
1.258
FCF / Net incomex
1.081
1.284
1.326
1.580
1.882
2.095
2.149
2.593
2.844
2.787
1.237
2.593
1.988
87
19.21
ROIC%
12.73
12.16
12.10
12.74
15.16
13.27
11.21
13.74
14.75
14.97
25.45
13.74
13.00
94
5.49
Return on equity%
0.42
0.89
0.66
0.40
0.40
1.16
3.94
3.88
3.86
0.92
6.17
3.86
0.90
42
12.49
Return on assets%
9.00
7.69
7.57
10.48
10.02
9.53
8.06
10.53
7.74
7.48
22.36
8.06
8.53
15
21.03
EPS$
6.22
5.98
5.90
5.46
5.92
5.08
5.24
5.13
4.70
5.07
21.90
(3.04%)
(3.56%)
—
27.78
EPS growth%
17.55
14.61
15.77
16.32
17.45
20.07
17.67
15.25
16.87
18.91
20.93
17.67
17.16
94
21.48
Bookvalue per sh$
5.32
5.26
5.57
5.74
6.42
6.08
6.77
7.52
8.39
8.52
12.63
5.85%
5.60%
—
11.91
FCF per share$
16.53
15.27
15.59
17.49
18.80
17.54
18.70
21.21
22.00
21.38
16.97
2.61%
2.02%
—
19.08
Dividend per sh$
10.55
12.00
13.12
14.41
14.07
15.64
16.54
17.97
17.62
16.96
18.03
3.81%
4.71%
—
7.46
Div yield (avg)%
32.87
34.18
36.51
36.04
37.43
35.25
33.54
33.52
30.96
33.74
17.96
33.54
33.96
72
3.14
Payout ratio%
18.47
19.09
18.05
19.71
17.23
20.15
20.79
18.57
15.93
13.53
21.76
18.57
18.52
86
148.5
Shares (diluted)M
278.3
283.2
285.2
317.0
348.1
399.7
406.4
438.7
475.5
543.5
146.4
9.32%
8.73%
15
4.47
Buyback yield%
0.40
0.40
0.40
0.86
0.91
0.40
3.23
4.95
3.10
2.49
17.39
3.10
0.89
42
0.105
D/E ratiox
0.166
0.181
0.171
0.191
0.208
0.224
0.243
0.239
0.250
0.264
0.711
0.243
0.216
67
4.046
Enterprise value$B
4.654
5.248
5.261
5.064
4.675
4.523
5.019
5.525
5.904
5.823
0.352
4.49%
1.55%
8
1.032
LT debt$B
4.998
5.473
5.942
6.306
7.281
8.274
8.348
9.808
10.83
12.39
2.020
11.21%
11.11%
74
Revenue
$4.971B
6.92%
1.00×
Cost of revenue
$2.687B
6.95%
1.00×
Operating expenses
$675.7M
7.04%
1.01×
Property and equipment
14.79%