0.201
Revenue$B
1.754
1.920
2.101
2.311
2.548
2.744
2.997
3.238
3.423
3.712
0.213
7.82%
8.49%
17
10.77
Revenue growth%
3.98
3.05
4.28
6.92
8.93
8.95
6.47
4.68
5.06
7.77
4.16
6.47
5.77
6
26.02
Gross margin%
6.61
8.08
9.93
12.40
14.90
17.87
15.31
17.36
15.28
12.45
3.83
15.31
13.67
15
5.77
Operating margin%
17.09
14.76
12.87
12.49
11.78
13.44
13.27
15.86
17.54
19.79
14.52
15.86
14.10
80
29.70
Net margin%
2.91
4.57
5.12
3.61
1.46
4.10
6.12
7.90
6.87
8.39
29.30
6.87
4.85
88
14.20
P/E ratio (avg)x
6.259
6.812
6.257
6.548
5.748
4.964
4.992
4.911
4.223
4.344
31.44
4.911
5.370
94
18.30
EV/EBITx
8.343
8.861
9.991
11.33
12.06
12.73
11.99
11.33
11.96
12.34
14.76
11.99
11.65
59
25.22
FCF yield (avg)%
9.10
6.53
7.82
8.88
11.66
14.00
13.48
14.49
13.09
13.19
24.95
13.48
12.37
47
3.87
FCF margin%
2.61
1.17
2.98
4.10
1.60
3.63
5.14
3.62
1.29
2.84
18.26
3.62
2.91
59
1.651
FCF / Net incomex
0.221
0.195
0.200
0.177
0.183
0.169
0.163
0.168
0.155
0.134
1.742
0.163
0.173
75
25.86
ROIC%
16.04
13.79
14.35
11.63
12.86
15.02
12.72
14.05
13.17
15.51
11.71
14.05
13.92
28
5.63
Return on equity%
27.87
29.06
30.89
32.09
35.00
32.42
30.82
30.75
32.80
35.31
12.30
32.42
31.49
30
14.45
Return on assets%
14.74
15.66
14.44
16.17
18.38
18.65
20.39
18.91
18.25
18.06
11.36
18.65
18.15
22
3.73
EPS$
1.46
1.65
1.62
1.93
2.12
2.24
2.66
2.81
2.86
3.25
3.93
8.91%
10.15%
—
2.95
EPS growth%
8.02
7.16
8.06
8.83
7.06
7.74
5.44
3.14
5.86
5.86
22.16
5.86
7.11
65
4.33
Bookvalue per sh$
6.22
6.67
6.59
7.08
7.85
9.21
9.29
8.89
8.55
9.24
2.95
3.31%
4.60%
—
1.51
FCF per share$
4.58
4.97
5.47
6.41
6.97
7.24
7.01
8.35
9.41
9.88
2.05
7.21%
9.34%
—
3.67
Dividend per sh$
6.42
6.28
7.51
7.90
8.15
8.46
10.02
10.04
9.97
10.60
6.61
5.41%
6.59%
—
12.62
Div yield (avg)%
26.19
25.27
22.72
24.93
22.34
22.36
22.64
24.87
22.62
21.29
28.36
22.62
22.68
51
14.39
Payout ratio%
11.20
9.55
11.61
11.68
9.25
10.25
12.85
10.64
10.99
8.08
4.37
10.64
10.81
26
110.7
Shares (diluted)M
117.7
124.0
134.3
132.0
130.9
136.2
149.5
176.9
178.6
184.5
108.5
7.11%
5.03%
87
22.42
Buyback yield%
11.00
10.41
10.73
10.16
8.04
8.03
5.88
3.32
0.40
3.22
24.86
3.32
8.03
6
0.199
D/E ratiox
0.956
0.861
0.850
0.762
0.726
0.808
0.800
0.753
0.789
0.837
1.076
0.800
0.804
94
1.235
Enterprise value$B
1.330
1.215
1.292
1.342
1.293
1.438
1.487
1.571
1.707
1.941
0.688
8.46%
3.69%
94
1.855
LT debt$B
1.380
1.245
1.315
1.359
1.351
1.530
1.470
1.655
1.599
1.478
0.365
1.81%
0.48%
51
Revenue
$3.712B
8.49%
1.00×
Cost of revenue
$2.598B
8.49%
1.00×
Operating expenses
$602.8M
8.37%
0.99×
Property and equipment
16.94%