1.430
Revenue$B
1.040
1.121
1.211
1.333
1.479
1.574
1.703
1.886
2.016
2.181
1.494
8.08%
8.82%
29
20.50
Revenue growth%
32.43
35.03
37.02
36.73
39.47
40.59
38.47
40.40
43.24
40.55
17.70
40.55
38.97
32
2.32
Gross margin%
19.22
20.89
19.80
17.02
16.84
17.28
20.07
20.77
23.07
23.88
24.49
20.77
19.94
21
17.25
Operating margin%
23.69
23.95
26.15
25.90
24.82
22.13
21.12
19.60
22.03
22.77
13.58
22.03
23.23
28
21.88
Net margin%
6.82
5.49
5.47
4.26
1.86
3.25
1.19
0.40
0.40
0.40
27.65
0.40
2.55
40
24.44
P/E ratio (avg)x
27.18
27.01
29.67
28.31
27.39
30.29
30.83
28.90
26.31
27.45
35.53
28.90
27.88
17
29.60
EV/EBITx
18.92
16.72
17.46
18.44
19.51
17.37
15.67
17.09
17.42
17.27
23.95
17.27
17.39
55
26.00
FCF yield (avg)%
13.51
11.16
12.31
10.82
10.80
13.47
14.87
13.99
14.69
15.29
6.15
14.69
13.49
28
11.42
FCF margin%
8.62
8.54
7.04
7.52
6.59
7.77
7.27
5.59
4.56
5.27
23.83
5.59
7.15
73
0.274
FCF / Net incomex
1.255
1.187
1.102
1.207
1.233
1.116
1.266
1.355
1.326
1.493
0.334
1.326
1.244
74
11.57
ROIC%
11.54
9.40
8.27
9.21
10.02
8.38
7.50
9.83
8.41
7.15
19.44
8.38
8.81
69
6.20
Return on equity%
30.72
32.44
33.58
36.54
39.08
39.18
38.27
38.31
39.47
39.94
27.54
39.18
38.29
14
4.84
Return on assets%
32.27
31.78
28.89
31.79
32.74
32.48
32.62
30.28
30.85
29.37
21.79
30.85
31.78
49
45.71
EPS$
48.60
50.14
48.99
50.13
52.39
58.67
53.80
54.78
58.26
55.42
51.10
1.13%
1.84%
—
6.35
EPS growth%
26.49
23.66
21.92
23.91
23.77
25.29
27.90
26.18
25.93
23.66
28.21
25.93
24.60
83
70.10
Bookvalue per sh$
34.65
30.53
31.49
31.74
28.30
30.31
30.40
28.99
28.75
26.67
56.27
(1.18%)
(3.52%)
—
68.08
FCF per share$
38.64
40.31
40.84
46.81
48.31
56.04
57.09
64.48
60.16
67.24
38.14
6.83%
6.35%
—
13.00
Dividend per sh$
28.23
29.78
34.64
35.66
38.42
42.05
49.56
48.59
47.81
51.02
35.21
5.84%
6.52%
—
10.94
Div yield (avg)%
18.20
15.74
18.36
20.39
21.17
19.94
22.63
19.96
22.92
21.58
29.93
21.58
20.18
23
14.62
Payout ratio%
26.29
26.10
25.69
26.05
28.79
27.51
30.35
32.91
30.27
32.84
23.10
30.35
28.15
5
26.16
Shares (diluted)M
28.30
30.27
26.49
23.04
20.28
18.88
19.23
17.63
15.95
16.36
25.95
(4.20%)
(6.07%)
85
19.31
Buyback yield%
1.60
0.40
0.55
2.67
4.44
2.56
5.20
4.62
3.10
2.38
10.33
3.10
2.62
60
1.693
D/E ratiox
1.141
1.105
1.223
1.130
1.000
0.981
0.958
0.968
0.951
0.928
0.610
0.958
0.990
62
0.793
Enterprise value$B
1.712
1.898
1.811
1.765
1.563
1.536
1.669
1.825
1.740
1.807
1.466
2.94%
0.50%
39
1.518
LT debt$B
0.123
0.119
0.104
0.089
0.079
0.067
0.063
0.056
0.057
0.056
2.752
(6.52%)
(8.40%)
55
Revenue
$2.181B
8.82%
1.00×
Cost of revenue
$1.468B
8.82%
1.00×
Operating expenses
$302.5M
8.42%
0.96×
Property and equipment
20.07%
Cash and investments
17.82%