1.625
Revenue$B
1.205
1.298
1.392
1.503
1.624
1.750
1.885
1.996
2.151
2.354
1.694
7.71%
7.75%
39
23.79
Revenue growth%
18.97
20.99
19.98
18.67
20.88
23.49
23.36
22.07
23.49
23.48
17.11
23.48
21.53
52
25.41
Gross margin%
24.86
23.86
20.98
19.92
22.39
23.51
22.34
21.99
20.03
20.29
4.97
21.99
22.16
45
22.45
Operating margin%
15.99
13.35
11.56
12.11
14.51
12.18
11.03
8.27
10.33
7.87
22.83
10.33
11.83
63
15.07
Net margin%
14.60
12.88
12.77
14.98
16.41
16.37
19.01
18.07
17.37
19.75
10.57
18.07
16.39
34
9.289
P/E ratio (avg)x
16.36
17.50
19.01
19.62
17.87
19.22
18.32
16.44
16.84
17.16
27.43
17.16
17.69
48
25.02
EV/EBITx
8.693
8.802
8.435
8.089
8.148
7.266
7.062
7.188
6.761
6.819
23.06
7.062
7.677
42
22.90
FCF yield (avg)%
14.64
11.83
12.56
13.78
13.01
15.97
17.68
18.35
17.96
16.67
16.83
17.68
15.31
42
4.05
FCF margin%
12.70
9.71
10.15
9.32
8.14
8.83
7.57
6.43
3.79
2.54
26.80
6.43
8.49
13
0.708
FCF / Net incomex
0.292
0.300
0.339
0.371
0.381
0.416
0.479
0.470
0.468
0.469
1.074
0.469
0.398
26
11.02
ROIC%
17.72
15.79
15.13
13.03
13.07
14.80
16.28
14.58
13.45
14.53
27.43
14.58
14.69
73
13.05
Return on equity%
8.45
5.63
7.61
5.61
5.07
3.71
3.87
1.42
0.40
0.40
8.09
1.42
4.47
43
2.10
Return on assets%
24.12
25.77
23.75
21.61
24.00
22.35
22.21
22.31
21.22
21.08
7.52
22.21
22.33
19
3.47
EPS$
7.06
6.64
6.06
6.36
6.19
5.63
4.88
5.32
5.77
5.51
3.88
(2.31%)
(2.46%)
—
21.37
EPS growth%
5.62
6.50
3.64
1.77
1.45
0.40
0.40
0.40
0.40
0.40
16.17
0.40
0.92
84
10.61
Bookvalue per sh$
2.10
1.99
2.15
2.20
2.19
2.26
2.29
2.50
2.22
2.43
7.92
2.10%
1.46%
—
8.55
FCF per share$
8.89
9.05
8.19
8.08
8.65
7.40
6.85
6.46
6.97
5.89
4.39
(7.41%)
(4.17%)
—
2.27
Dividend per sh$
5.97
6.37
5.76
5.25
5.66
5.23
5.14
5.71
6.40
6.82
13.03
3.80%
1.84%
—
3.03
Div yield (avg)%
4.84
6.22
9.08
9.66
8.55
7.79
9.90
10.73
12.89
10.38
27.90
10.38
9.37
50
4.01
Payout ratio%
24.02
23.56
24.80
26.66
24.92
24.09
22.08
25.05
27.02
27.79
17.07
25.05
24.86
31
109.1
Shares (diluted)M
147.3
151.4
160.2
183.7
189.2
198.5
196.8
208.9
235.5
253.3
110.0
6.01%
6.01%
66
22.16
Buyback yield%
27.72
28.35
28.19
26.41
25.14
28.10
30.72
31.12
29.89
32.41
8.35
30.72
28.27
8
0.325
D/E ratiox
0.683
0.741
0.746
0.858
0.792
0.784
0.841
0.955
1.003
1.139
1.062
0.955
0.817
12
1.195
Enterprise value$B
1.586
1.853
2.176
2.534
2.847
3.132
3.779
4.091
4.084
4.844
1.725
11.22%
13.09%
90
956.3
LT debt$M
103.4
90.06
96.61
94.70
103.2
104.3
105.0
108.6
99.25
105.5
596.7
0.45%
(1.18%)
22
Revenue
$2.354B
7.75%
1.00×
Cost of revenue
$1.182B
7.55%
0.98×
Operating expenses
$580.0M
8.47%
1.07×
Property and equipment
18.36%