1.469
Revenue$B
1.579
1.618
1.671
1.717
1.770
1.816
1.804
1.827
1.882
1.901
1.598
1.43%
2.09%
29
2.13
Revenue growth%
20.39
21.11
18.96
21.89
22.08
19.15
21.54
21.74
20.44
19.91
29.00
20.44
20.77
68
17.98
Gross margin%
9.77
11.61
9.02
6.53
5.86
7.28
5.67
3.74
1.59
0.40
5.83
3.74
6.19
53
13.05
Operating margin%
2.70
1.40
3.99
4.85
2.22
1.96
0.40
0.87
0.40
0.40
5.09
0.40
1.68
14
28.64
Net margin%
27.05
27.02
27.99
29.42
29.64
27.46
27.37
26.60
26.01
23.17
6.36
26.60
27.21
19
24.53
P/E ratio (avg)x
24.33
26.25
22.87
21.14
20.98
18.56
16.80
18.38
16.96
18.53
32.08
18.38
19.77
18
7.140
EV/EBITx
15.63
14.63
14.02
13.14
12.19
13.20
12.32
12.18
13.01
12.28
37.24
12.32
13.08
14
23.03
FCF yield (avg)%
14.50
16.85
15.26
15.19
13.91
16.67
16.17
14.81
12.56
14.36
6.20
14.81
15.00
95
13.22
FCF margin%
19.06
17.18
16.27
19.18
16.30
17.05
15.81
15.95
17.00
18.50
18.37
17.00
17.02
87
0.783
FCF / Net incomex
0.551
0.598
0.576
0.540
0.462
0.479
0.498
0.504
0.441
0.441
0.836
0.479
0.501
44
20.97
ROIC%
2.66
0.79
1.90
4.61
2.95
3.62
3.80
6.24
3.55
4.86
10.95
3.80
3.58
28
4.44
Return on equity%
13.88
16.16
16.99
14.62
11.90
12.73
10.06
11.80
10.42
12.72
15.19
11.80
12.73
77
3.38
Return on assets%
25.82
27.22
24.44
21.81
24.13
24.69
26.74
26.66
27.49
27.23
21.13
26.74
26.24
21
8.75
EPS$
10.00
10.83
10.55
10.35
10.97
10.96
12.13
12.53
13.14
13.90
9.15
4.85%
3.98%
—
11.69
EPS growth%
6.32
5.25
7.90
10.74
10.70
12.41
11.73
10.70
8.19
11.14
25.42
11.14
10.70
8
7.50
Bookvalue per sh$
10.90
11.71
13.03
14.98
16.54
19.51
20.93
20.63
22.92
27.54
2.62
10.73%
10.83%
—
6.14
FCF per share$
4.85
4.82
5.49
6.29
6.83
6.30
6.20
6.96
6.92
6.98
7.11
0.45%
3.69%
—
10.01
Dividend per sh$
7.87
8.94
10.11
11.50
11.37
13.12
13.81
13.90
13.09
15.22
4.76
6.00%
7.66%
—
29.06
Div yield (avg)%
21.67
18.84
19.69
22.41
23.87
25.17
25.91
27.60
25.49
22.72
19.81
25.49
23.29
94
16.30
Payout ratio%
20.50
19.35
22.00
20.06
22.14
19.60
22.60
21.16
19.82
22.18
2.61
21.16
20.83
63
67.24
Shares (diluted)M
74.29
68.11
67.30
59.61
58.99
62.39
57.40
50.13
48.69
52.75
64.70
(2.21%)
(3.22%)
73
24.09
Buyback yield%
20.23
20.35
20.86
19.57
16.93
19.63
21.88
23.15
25.16
26.77
13.86
23.15
20.60
19
1.087
D/E ratiox
1.376
1.364
1.340
1.300
1.555
1.550
1.593
1.552
1.548
1.826
0.831
1.552
1.549
47
0.721
Enterprise value$B
1.132
1.031
0.973
1.005
0.965
0.853
0.822
0.816
0.821
0.870
0.525
(2.06%)
(2.36%)
89
659.1
LT debt$M
218.5
204.0
215.9
226.6
227.0
214.4
210.6
205.9
194.4
179.4
563.3
(4.60%)
(2.32%)
65
Revenue
$1.901B
2.09%
1.00×
Cost of revenue
$1.189B
2.28%
1.02×
Operating expenses
$243.6M
1.26%
0.92×
Property and equipment
20.51%