2.563
Revenue$B
2.139
2.282
2.417
2.550
2.746
2.921
3.145
3.311
3.578
3.848
2.794
6.98%
6.60%
49
5.49
Revenue growth%
6.29
4.84
6.04
6.07
4.13
3.47
1.89
4.56
1.79
1.13
15.27
1.89
4.34
57
17.49
Gross margin%
9.26
9.06
6.92
7.17
8.84
11.46
13.52
14.32
12.89
14.93
24.70
13.52
10.36
94
7.00
Operating margin%
21.54
23.61
26.28
23.94
23.18
23.23
23.19
20.96
20.14
17.76
3.27
20.96
23.18
15
21.88
Net margin%
20.38
21.61
23.35
21.25
18.59
17.26
16.83
14.55
12.30
14.57
11.52
14.57
17.93
72
16.09
P/E ratio (avg)x
24.22
27.47
32.05
35.06
37.31
39.86
42.11
46.60
48.17
50.11
20.17
46.60
38.58
42
22.01
EV/EBITx
45.67
49.06
50.37
57.05
62.48
66.36
72.41
73.47
71.22
76.39
31.67
72.41
64.42
23
6.13
FCF yield (avg)%
3.18
3.44
5.22
7.13
4.72
5.21
7.41
5.22
7.85
9.59
17.50
7.41
5.22
72
3.25
FCF margin%
34.87
36.71
35.69
33.99
36.01
36.73
34.54
34.52
32.45
31.72
24.53
34.52
34.71
10
1.123
FCF / Net incomex
0.804
0.735
0.807
0.787
0.822
0.762
0.836
0.849
0.920
1.051
0.492
0.849
0.815
76
2.06
ROIC%
20.86
20.51
22.09
22.22
20.99
18.86
21.57
20.11
22.10
24.95
5.09
21.57
21.28
57
23.89
Return on equity%
11.50
12.63
14.76
13.80
12.52
11.34
10.25
8.84
11.45
9.11
26.94
10.25
11.47
25
9.65
Return on assets%
15.57
15.44
15.41
18.29
18.65
21.36
18.37
15.97
15.96
16.32
10.13
16.32
16.14
77
7.63
EPS$
13.01
13.99
14.64
13.75
12.72
12.95
12.84
13.40
12.83
12.96
8.38
0.37%
(1.33%)
—
17.86
EPS growth%
17.00
18.84
18.51
17.94
15.20
18.16
20.04
17.51
18.19
16.39
9.98
18.16
18.05
27
10.83
Bookvalue per sh$
8.68
8.64
7.72
8.31
9.04
8.19
7.93
7.98
7.11
7.18
13.83
(4.50%)
(1.98%)
—
11.11
FCF per share$
4.11
4.68
5.30
6.12
7.27
7.90
8.91
9.56
9.70
11.44
9.13
9.50%
12.45%
—
8.31
Dividend per sh$
7.20
7.06
8.51
9.11
8.89
8.99
10.21
10.82
13.07
13.60
4.71
8.89%
7.37%
—
11.29
Div yield (avg)%
15.08
13.81
12.93
11.58
12.94
11.90
14.31
14.03
11.31
9.05
20.00
11.90
12.94
87
21.94
Payout ratio%
18.94
18.14
16.55
14.35
11.98
12.23
9.91
8.64
7.05
5.93
10.56
8.64
12.10
50
64.91
Shares (diluted)M
64.26
61.10
68.22
65.05
74.53
71.14
81.49
94.41
108.3
101.7
65.76
6.42%
4.90%
35
11.17
Buyback yield%
26.46
28.14
29.91
28.73
31.17
29.01
28.07
26.63
28.48
29.60
17.79
28.48
28.61
75
1.503
D/E ratiox
1.441
1.364
1.211
1.094
1.211
1.155
1.196
1.167
1.157
1.212
1.591
1.167
1.203
94
2.654
Enterprise value$B
0.868
0.860
0.885
0.949
1.089
1.179
1.311
1.358
1.505
1.588
2.095
7.83%
7.65%
76
1.909
LT debt$B
1.546
1.631
1.860
2.013
1.928
1.829
1.979
2.034
2.274
2.445
1.833
4.87%
4.08%
7
Revenue
$3.848B
6.60%
1.00×
Cost of revenue
$2.599B
6.75%
1.01×
Operating expenses
$535.3M
6.30%
0.97×
Cash and investments
17.95%
Property and equipment
15.58%