2.703
Revenue$B
2.584
2.656
2.684
2.732
2.734
2.741
2.825
2.913
2.997
3.053
2.953
2.23%
1.98%
32
4.61
Revenue growth%
20.27
22.55
24.24
21.74
21.00
20.11
19.95
20.12
22.97
20.00
4.64
20.11
20.63
35
16.21
Gross margin%
18.70
16.38
19.25
17.86
17.94
20.43
20.36
20.04
17.06
16.03
6.12
20.04
18.32
23
14.79
Operating margin%
27.38
29.60
29.22
29.80
31.26
30.78
31.38
28.64
30.52
30.84
12.19
30.78
30.16
87
21.89
Net margin%
19.30
18.55
16.82
13.91
15.83
17.05
16.80
13.95
15.07
17.99
22.14
16.80
16.81
27
26.76
P/E ratio (avg)x
12.24
11.98
11.61
12.94
15.16
16.48
19.00
19.69
19.61
22.24
18.93
19.61
15.82
42
34.74
EV/EBITx
14.49
16.03
17.19
17.17
17.06
17.89
16.42
17.09
15.45
16.69
31.39
16.69
16.87
59
3.26
FCF yield (avg)%
29.39
28.38
25.81
25.24
27.95
25.80
25.75
24.88
26.10
28.47
8.96
25.80
25.96
18
3.81
FCF margin%
27.09
30.05
27.86
25.64
23.35
24.40
22.69
22.66
25.14
27.56
25.28
24.40
25.39
37
1.566
FCF / Net incomex
0.661
0.688
0.630
0.667
0.649
0.566
0.513
0.465
0.424
0.434
1.177
0.465
0.598
35
12.42
ROIC%
16.66
19.24
20.60
21.91
21.59
18.76
17.19
14.71
12.60
10.96
21.69
14.71
17.97
36
24.47
Return on equity%
18.12
16.16
17.09
14.59
14.38
13.85
15.72
17.36
17.82
19.73
26.79
17.36
16.63
93
23.15
Return on assets%
28.02
25.81
27.68
26.89
27.66
28.90
27.85
30.51
29.57
32.27
26.61
29.57
27.94
87
3.42
EPS$
6.84
6.70
6.42
6.23
6.38
6.45
5.90
6.08
6.65
6.88
3.66
1.52%
1.31%
—
23.45
EPS growth%
12.86
13.70
12.93
15.13
12.21
10.04
7.57
8.63
11.38
11.27
12.08
10.04
11.79
81
1.81
Bookvalue per sh$
10.37
9.09
9.75
8.54
7.40
7.82
7.39
7.13
6.96
6.10
9.82
(3.78%)
(5.64%)
—
5.20
FCF per share$
1.88
1.68
1.58
1.43
1.27
1.25
1.14
1.19
1.08
1.04
7.57
(3.89%)
(4.87%)
—
4.01
Dividend per sh$
10.79
11.73
11.70
13.22
13.91
14.52
14.32
14.61
17.23
18.87
10.94
6.29%
7.09%
—
11.96
Div yield (avg)%
13.37
12.97
13.79
13.78
14.69
17.66
17.52
15.46
12.62
12.27
16.55
15.46
13.78
62
28.98
Payout ratio%
9.23
7.94
6.09
7.27
9.75
9.86
9.97
7.89
6.97
6.14
5.87
7.89
7.92
21
89.34
Shares (diluted)M
100.9
106.3
126.6
128.8
128.5
151.8
182.4
198.3
217.0
221.6
88.26
11.51%
9.35%
80
3.07
Buyback yield%
4.59
5.28
6.87
9.53
11.04
9.82
10.57
7.95
10.75
8.17
10.80
9.82
8.85
31
0.666
D/E ratiox
1.508
1.492
1.346
1.298
1.221
1.182
1.195
1.269
1.343
1.397
1.303
1.269
1.321
90
0.658
Enterprise value$B
1.060
1.183
1.110
1.255
1.363
1.437
1.570
1.689
1.660
1.765
0.922
5.30%
4.73%
46
2.088
LT debt$B
2.677
2.969
3.475
4.118
4.445
4.937
5.116
5.122
5.562
6.098
1.070
6.53%
8.25%
7
Revenue
$3.053B
1.98%
1.00×
Cost of revenue
$2.137B
1.98%
1.00×
Operating expenses
$660.8M
2.27%
1.03×
Property and equipment
17.17%
Cash and investments
16.06%