2.319
Revenue$B
0.994
1.050
1.094
1.177
1.236
1.327
1.408
1.518
1.588
1.704
2.468
6.63%
6.33%
52
3.79
Revenue growth%
11.79
13.33
11.05
8.62
7.20
7.93
6.90
7.35
5.56
2.78
15.18
6.90
7.64
36
7.24
Gross margin%
1.58
2.28
3.63
1.96
0.40
3.22
3.79
4.94
3.53
3.37
26.15
3.53
3.30
71
5.40
Operating margin%
11.00
12.16
12.53
13.60
14.84
12.52
15.43
18.36
18.43
17.15
28.55
17.15
14.22
53
16.89
Net margin%
23.79
22.94
24.19
21.69
23.15
20.30
19.17
18.43
20.25
18.91
17.48
19.17
20.99
53
20.36
P/E ratio (avg)x
7.925
7.143
7.399
6.870
6.733
6.767
6.925
7.300
7.321
7.181
18.71
7.181
7.162
62
6.206
EV/EBITx
37.00
36.70
33.09
36.45
34.99
38.57
39.57
38.31
39.40
43.61
29.98
39.40
37.66
38
24.92
FCF yield (avg)%
27.35
26.10
28.29
26.76
26.17
27.80
29.18
29.15
26.55
23.92
25.37
27.80
27.06
72
24.12
FCF margin%
20.21
18.67
18.32
20.01
17.58
16.80
19.14
16.39
15.46
13.78
8.85
16.39
17.95
80
1.575
FCF / Net incomex
0.087
0.085
0.075
0.083
0.086
0.088
0.078
0.085
0.074
0.072
0.479
0.078
0.084
44
16.63
ROIC%
26.08
26.82
24.18
24.29
26.80
26.08
29.02
26.64
27.49
26.35
27.23
26.64
26.50
55
3.24
Return on equity%
14.18
13.70
16.22
13.30
11.97
14.25
14.63
12.75
11.18
10.71
6.77
12.75
13.50
34
19.90
Return on assets%
8.84
10.86
13.07
14.65
15.82
14.28
13.42
12.76
10.05
11.03
12.35
12.76
12.91
33
8.60
EPS$
2.22
2.14
2.22
2.04
2.11
1.82
1.79
1.58
1.67
1.83
9.31
(2.82%)
(2.25%)
—
17.76
EPS growth%
13.01
14.48
12.31
9.86
8.47
8.20
6.39
4.06
1.97
3.14
25.97
4.06
8.34
68
5.20
Bookvalue per sh$
12.69
13.80
12.78
13.44
12.36
13.77
13.31
14.26
15.23
14.47
12.28
3.21%
0.36%
—
4.27
FCF per share$
7.70
8.17
8.75
8.46
8.90
8.92
8.20
8.16
8.66
8.42
7.70
(1.10%)
0.75%
—
10.79
Dividend per sh$
3.57
3.53
3.21
2.97
3.13
2.84
2.65
2.31
2.45
2.59
1.82
(3.70%)
(2.55%)
—
14.45
Div yield (avg)%
16.53
18.90
19.03
19.29
17.55
18.18
20.38
21.12
19.89
22.30
10.80
20.38
19.16
73
7.79
Payout ratio%
16.75
18.06
17.24
19.27
16.94
14.84
13.14
12.57
15.45
13.88
20.78
13.88
16.10
79
59.45
Shares (diluted)M
114.1
126.7
145.7
169.2
187.9
210.8
218.8
236.3
240.3
237.5
61.03
4.80%
8.01%
17
7.55
Buyback yield%
4.53
2.28
4.26
2.88
3.09
3.15
5.43
3.52
3.59
6.49
26.08
3.59
3.56
90
1.704
D/E ratiox
1.372
1.523
1.474
1.475
1.588
1.686
1.606
1.638
1.823
2.080
1.500
1.686
1.597
94
0.154
Enterprise value$B
2.583
2.590
2.836
3.067
3.450
4.146
4.054
4.826
5.376
5.547
2.313
9.96%
8.03%
8
1.869
LT debt$B
2.031
2.224
2.473
2.624
2.984
2.997
2.974
3.023
2.864
2.877
2.275
(0.73%)
2.96%
37
Revenue
$1.704B
6.33%
1.00×
Cost of revenue
$968.1M
6.43%
1.01×
Operating expenses
$276.2M
6.22%
0.99×
Property and equipment
15.43%