4.826
Revenue$B
3.052
3.215
3.362
3.455
3.545
3.766
3.952
4.094
4.254
4.406
5.280
4.45%
4.13%
44
17.77
Revenue growth%
3.10
0.78
1.63
3.95
6.78
7.10
9.17
8.07
9.12
8.48
15.91
8.48
6.94
20
23.65
Gross margin%
3.50
5.55
5.89
3.41
0.47
0.40
0.40
0.40
0.41
1.44
19.64
0.40
0.96
95
17.38
Operating margin%
21.48
20.13
19.24
19.91
18.33
17.33
15.30
14.16
14.30
11.48
7.73
14.30
17.83
56
12.74
Net margin%
14.71
16.95
16.39
19.02
17.33
14.86
17.57
19.12
17.48
18.89
22.13
17.57
17.41
92
31.09
P/E ratio (avg)x
11.62
12.68
13.65
13.43
12.39
12.28
10.74
9.316
9.611
8.516
21.22
9.611
11.95
7
19.40
EV/EBITx
30.81
27.30
29.33
26.85
25.35
23.38
22.38
21.23
18.79
18.02
21.10
21.23
24.37
37
9.41
FCF yield (avg)%
31.22
29.90
31.39
28.85
25.99
24.34
26.79
25.34
27.05
28.00
10.39
26.79
27.53
28
8.21
FCF margin%
4.94
7.78
8.88
11.31
9.43
12.34
14.41
12.09
9.51
7.09
27.37
12.09
9.47
22
0.354
FCF / Net incomex
0.397
0.422
0.397
0.369
0.363
0.376
0.327
0.349
0.329
0.346
0.642
0.346
0.366
50
2.54
ROIC%
18.39
19.13
19.12
18.77
21.22
22.11
20.01
19.19
19.42
19.15
10.80
19.42
19.17
67
3.97
Return on equity%
10.24
12.41
9.71
12.10
9.38
10.64
11.48
11.55
11.99
11.99
14.53
11.55
11.52
58
16.17
Return on assets%
1.37
2.10
3.52
1.67
0.86
0.40
0.40
1.71
3.77
4.65
3.08
1.71
1.69
23
2.74
EPS$
0.70
0.66
0.65
0.61
0.58
0.52
0.55
0.55
0.52
0.56
3.01
(0.93%)
(2.71%)
—
14.29
EPS growth%
18.83
18.60
20.69
20.19
22.94
22.70
20.90
19.01
16.72
19.54
28.50
19.54
19.86
25
2.28
Bookvalue per sh$
0.78
0.80
0.82
0.76
0.73
0.72
0.75
0.84
0.85
0.91
4.23
4.62%
0.77%
—
3.09
FCF per share$
1.33
1.32
1.32
1.42
1.27
1.12
1.09
1.20
1.15
1.15
3.56
(1.95%)
(0.49%)
—
4.90
Dividend per sh$
4.90
4.64
4.96
5.01
5.35
5.75
6.76
7.00
6.98
8.20
2.90
8.93%
6.73%
—
20.33
Div yield (avg)%
25.65
26.93
24.50
22.11
22.73
21.72
19.87
17.43
18.78
19.77
14.75
19.77
21.92
69
22.27
Payout ratio%
15.11
15.24
15.52
16.81
17.08
16.99
15.81
16.37
16.54
14.98
14.51
16.37
16.09
81
222.9
Shares (diluted)M
368.3
392.5
456.2
524.9
583.8
583.0
614.6
625.8
666.1
764.1
219.4
5.53%
8.31%
27
12.55
Buyback yield%
25.13
22.61
19.84
20.25
19.62
19.92
19.90
17.31
16.52
14.83
18.78
17.31
19.87
33
1.554
D/E ratiox
1.598
1.560
1.495
1.512
1.455
1.565
1.600
1.562
1.565
1.517
0.150
1.565
1.561
37
3.626
Enterprise value$B
1.458
1.406
1.322
1.193
1.195
1.211
1.131
1.038
1.055
1.066
4.517
(2.26%)
(3.82%)
93
4.350
LT debt$B
3.940
4.432
4.806
4.665
4.492
4.486
4.701
5.449
5.708
6.013
3.900
6.01%
5.90%
15
Revenue
$4.406B
4.13%
1.00×
Cost of revenue
$2.484B
3.86%
0.97×
Operating expenses
$487.2M
4.94%
1.08×
Property and equipment
17.25%