1.715
Revenue$B
1.265
1.338
1.437
1.541
1.645
1.783
1.945
2.106
2.261
2.443
1.756
8.22%
7.49%
93
20.71
Revenue growth%
27.40
26.57
26.36
26.60
27.12
25.28
23.30
22.29
20.31
22.59
28.72
22.59
25.82
89
21.02
Gross margin%
16.62
14.15
13.95
11.04
8.69
7.76
7.61
5.73
8.57
8.61
19.36
7.76
8.65
64
29.24
Operating margin%
2.13
0.40
2.68
0.40
1.21
0.40
1.62
0.40
0.40
0.40
11.67
0.40
0.40
22
9.03
Net margin%
7.87
9.66
11.15
13.20
12.72
13.09
10.44
8.85
6.96
5.92
15.94
8.85
10.05
62
10.11
P/E ratio (avg)x
7.659
7.048
6.438
6.790
6.260
6.829
5.923
6.264
5.787
5.218
36.39
5.923
6.351
61
16.23
EV/EBITx
22.14
20.06
20.46
17.53
15.40
16.16
13.63
14.35
14.27
12.21
25.00
14.27
15.78
66
4.10
FCF yield (avg)%
13.58
16.43
17.88
16.15
18.51
21.49
22.33
20.26
19.75
17.65
9.85
20.26
18.20
18
5.11
FCF margin%
20.23
20.12
20.97
19.00
21.44
23.33
25.46
23.92
26.42
28.34
19.69
25.46
22.38
7
0.212
FCF / Net incomex
1.007
1.208
1.287
1.329
1.578
1.817
2.153
2.490
2.722
2.688
0.562
2.490
1.697
89
21.50
ROIC%
23.25
24.36
21.88
19.29
17.48
15.89
17.76
15.54
16.18
13.37
20.72
15.89
17.62
6
29.75
Return on equity%
12.25
9.52
7.45
5.25
4.93
5.55
5.71
6.51
8.22
10.29
3.34
6.51
6.98
95
23.61
Return on assets%
28.83
31.67
32.56
34.27
33.49
35.89
34.00
36.23
36.51
37.10
22.81
36.23
34.14
39
2.75
EPS$
2.94
3.26
3.09
3.44
3.23
3.09
3.12
2.85
2.64
2.80
2.91
(2.77%)
0.45%
—
24.74
EPS growth%
30.15
31.28
32.84
32.51
34.40
35.81
36.11
38.95
36.98
34.73
28.88
36.11
34.56
20
2.53
Bookvalue per sh$
1.60
1.68
1.62
1.85
1.97
2.26
2.50
2.82
2.91
3.36
2.31
11.26%
7.81%
—
2.55
FCF per share$
1.54
1.35
1.38
1.43
1.44
1.44
1.28
1.27
1.37
1.43
2.31
(0.19%)
0.18%
—
2.87
Dividend per sh$
3.34
3.34
3.35
3.63
3.55
3.30
3.47
3.44
3.78
3.67
1.61
0.65%
1.97%
—
5.85
Div yield (avg)%
25.31
22.94
20.18
20.20
17.75
15.13
12.36
9.45
8.88
8.24
16.80
9.45
16.44
13
25.43
Payout ratio%
29.98
28.76
29.25
27.22
26.18
26.06
26.13
25.23
23.06
20.72
27.94
25.23
26.16
74
239.7
Shares (diluted)M
244.3
261.5
264.0
248.8
268.0
251.0
252.9
263.2
286.0
256.2
230.4
(0.90%)
1.38%
26
27.58
Buyback yield%
13.40
13.57
12.20
13.25
13.78
12.33
15.02
16.61
18.48
17.43
26.81
16.61
13.67
51
0.422
D/E ratiox
0.288
0.264
0.242
0.249
0.224
0.231
0.242
0.224
0.228
0.222
1.704
0.228
0.236
79
0.559
Enterprise value$B
3.240
3.134
3.317
3.716
4.394
4.336
4.688
4.977
5.234
5.468
0.688
4.47%
6.47%
61
1.437
LT debt$B
2.194
2.485
2.818
2.898
3.091
2.958
2.971
3.215
3.248
3.234
0.813
0.91%
4.95%
39
Revenue
$2.443B
7.49%
1.00×
Cost of revenue
$1.434B
7.48%
1.00×
Operating expenses
$345.8M
7.56%
1.01×
Property and equipment
15.55%