1.099
Revenue$B
1.188
1.297
1.412
1.534
1.638
1.776
1.890
2.082
2.270
2.411
1.124
8.04%
8.22%
42
22.99
Revenue growth%
26.16
26.13
28.43
27.41
26.80
28.98
27.50
25.65
25.93
23.71
5.60
25.93
26.48
35
10.49
Gross margin%
15.48
16.06
16.00
18.16
20.51
18.55
20.70
21.84
23.29
23.68
13.83
21.84
19.53
27
11.13
Operating margin%
4.71
5.74
4.91
5.78
6.88
8.62
6.57
6.15
6.83
8.56
7.43
6.83
6.36
40
19.64
Net margin%
19.59
16.89
17.58
20.27
20.28
17.46
17.18
19.22
21.58
23.98
2.98
19.22
19.41
47
21.15
P/E ratio (avg)x
18.78
18.45
19.41
19.82
21.66
21.18
22.41
23.76
27.25
31.59
35.47
23.76
21.42
26
19.58
EV/EBITx
29.81
33.80
34.82
32.47
37.23
40.51
42.26
47.34
53.61
60.30
12.00
47.34
38.87
10
27.78
FCF yield (avg)%
7.08
5.76
7.98
7.80
10.69
8.53
5.80
8.61
5.62
3.78
17.70
5.80
7.44
7
19.09
FCF margin%
3.73
1.60
1.02
2.94
4.86
5.98
4.95
2.22
3.60
1.41
3.33
3.60
3.27
12
0.989
FCF / Net incomex
1.647
1.578
1.720
1.548
1.481
1.482
1.577
1.645
1.675
1.559
0.404
1.577
1.578
12
27.23
ROIC%
14.07
13.16
13.79
12.68
15.15
12.55
13.89
15.29
17.96
18.81
3.66
15.29
13.98
8
8.14
Return on equity%
9.59
10.27
13.23
12.18
14.66
14.25
13.02
11.00
8.95
6.00
19.50
11.00
11.59
7
9.31
Return on assets%
30.84
32.70
34.07
34.16
36.45
37.02
37.13
34.16
31.44
32.39
25.84
34.16
34.12
64
0.42
EPS$
2.20
2.41
2.69
3.15
3.38
3.97
4.30
4.37
4.75
5.28
0.46
9.34%
9.38%
—
22.59
EPS growth%
12.94
10.73
12.08
12.59
11.38
14.23
15.17
16.40
13.88
14.27
6.04
14.27
13.41
90
0.58
Bookvalue per sh$
2.18
2.03
2.27
2.23
2.15
1.97
1.77
1.79
1.63
1.75
0.30
(3.99%)
(1.48%)
—
0.80
FCF per share$
1.33
1.26
1.28
1.21
1.24
1.32
1.45
1.47
1.63
1.51
1.31
4.06%
1.05%
—
1.17
Dividend per sh$
2.01
1.88
2.14
2.28
2.60
2.92
2.71
2.99
2.84
3.15
0.46
3.92%
3.96%
—
26.67
Div yield (avg)%
16.08
16.18
14.87
12.61
15.60
17.40
18.46
19.46
20.02
19.48
20.32
19.46
16.79
11
24.92
Payout ratio%
20.74
22.01
21.50
20.86
19.97
20.39
21.73
23.32
23.91
21.95
29.04
21.95
21.61
81
0.633
Shares (diluted)B
0.735
0.697
0.785
0.762
0.761
0.809
0.873
0.982
1.024
1.115
0.605
7.95%
4.62%
34
18.00
Buyback yield%
19.45
17.24
16.88
19.10
19.30
19.78
20.83
19.76
22.02
21.36
14.09
20.83
19.60
55
0.481
D/E ratiox
2.255
2.246
2.355
2.782
2.911
2.900
3.341
3.826
4.554
4.915
0.327
3.826
2.906
21
1.973
Enterprise value$B
1.474
1.635
1.507
1.484
1.408
1.544
1.689
1.783
1.978
2.067
1.436
7.98%
4.58%
90
0.615
LT debt$B
0.658
0.609
0.640
0.676
0.639
0.647
0.625
0.590
0.618
0.703
1.829
1.93%
0.59%
44
Revenue
$2.411B
8.22%
1.00×
Cost of revenue
$1.215B
8.19%
1.00×
Operating expenses
$572.2M
8.15%
0.99×
Property and equipment
18.58%