1.387
Revenue$B
1.173
1.227
1.316
1.417
1.503
1.586
1.683
1.810
1.934
2.064
1.517
6.55%
6.41%
20
3.93
Revenue growth%
24.60
24.25
22.52
25.20
27.35
25.16
24.41
26.79
26.25
25.22
24.22
25.22
25.18
35
10.77
Gross margin%
0.40
0.40
3.26
2.88
3.25
1.56
1.10
2.51
1.77
4.17
17.93
1.77
2.14
55
10.45
Operating margin%
29.63
27.20
25.37
26.91
26.83
29.42
26.70
28.66
26.80
29.28
3.28
28.66
27.05
12
27.28
Net margin%
20.90
21.12
20.06
21.49
19.11
17.83
17.24
15.50
17.54
19.31
4.92
17.54
19.21
87
10.88
P/E ratio (avg)x
15.78
18.53
18.29
18.15
17.44
18.64
18.26
20.23
24.08
25.68
35.49
20.23
18.41
6
32.19
EV/EBITx
5.690
5.772
5.122
4.621
4.565
4.987
4.434
4.216
3.733
4.089
32.37
4.216
4.593
90
24.51
FCF yield (avg)%
28.20
27.76
27.50
29.73
32.13
32.84
32.84
30.08
32.67
32.10
18.69
32.67
31.09
45
7.52
FCF margin%
16.47
17.94
19.97
20.25
17.94
19.97
17.08
16.15
16.31
15.10
24.43
16.31
17.51
92
1.294
FCF / Net incomex
2.070
2.130
2.228
2.590
2.855
2.747
2.954
3.321
3.517
3.577
1.768
3.321
2.801
31
11.32
ROIC%
7.02
7.23
9.81
8.92
8.00
7.05
7.25
8.14
5.81
3.97
9.60
7.05
7.24
59
20.18
Return on equity%
20.90
21.58
20.59
20.09
23.09
24.50
23.01
20.64
20.43
21.84
2.17
21.84
21.24
29
15.40
Return on assets%
6.08
9.08
10.74
9.94
8.21
8.75
7.64
4.74
4.53
5.02
19.43
5.02
7.93
70
3.55
EPS$
5.03
5.41
6.13
6.46
6.32
6.52
6.79
7.87
8.28
9.30
3.73
8.03%
7.50%
—
17.30
EPS growth%
5.59
8.56
10.72
13.03
11.71
13.30
14.89
16.34
17.33
16.09
10.41
16.09
13.17
50
3.73
Bookvalue per sh$
2.24
2.40
2.21
1.93
2.05
2.19
2.06
1.88
1.76
1.74
2.47
(3.22%)
(2.49%)
—
2.65
FCF per share$
3.45
3.16
2.85
2.82
2.39
2.14
2.31
2.13
2.20
2.28
1.59
(0.92%)
(3.61%)
—
3.07
Dividend per sh$
3.48
3.54
3.82
4.07
4.50
4.94
5.06
4.74
4.97
5.44
2.69
3.86%
5.22%
—
29.04
Div yield (avg)%
26.01
24.96
23.44
20.66
19.18
22.18
19.25
17.33
20.21
21.15
6.30
20.21
20.91
5
5.19
Payout ratio%
5.05
8.00
6.33
4.35
6.42
6.85
8.48
9.08
10.79
9.84
23.31
9.08
7.42
92
259.8
Shares (diluted)M
328.9
379.9
380.7
396.4
388.9
441.7
503.7
589.7
689.6
708.6
263.4
12.75%
7.48%
50
18.77
Buyback yield%
14.07
12.68
12.44
14.28
16.77
19.43
17.97
18.86
21.52
23.19
4.13
19.43
17.37
26
0.540
D/E ratiox
1.354
1.255
1.392
1.239
1.259
1.301
1.300
1.364
1.426
1.524
0.481
1.364
1.327
32
1.958
Enterprise value$B
1.490
1.418
1.219
1.119
1.024
1.084
1.016
1.076
1.132
1.065
1.152
0.81%
(3.37%)
85
1.068
LT debt$B
2.437
2.601
3.099
3.155
3.735
3.990
4.771
5.110
5.378
6.419
2.005
11.44%
11.87%
70
Revenue
$2.064B
6.41%
1.00×
Cost of revenue
$964.4M
6.80%
1.04×
Operating expenses
$440.5M
6.19%
0.98×
Property and equipment
18.04%