1.667
Revenue$B
0.998
1.107
1.220
1.346
1.466
1.595
1.749
1.874
2.042
2.236
1.709
8.81%
9.27%
90
21.78
Revenue growth%
0.40
0.92
0.40
1.54
2.29
2.58
5.08
7.72
7.63
8.63
23.63
7.63
2.44
67
19.62
Gross margin%
2.90
5.65
5.39
8.13
5.92
5.62
5.00
3.47
3.56
3.59
12.81
3.59
5.19
86
17.98
Operating margin%
29.99
32.79
33.95
34.89
33.88
31.86
32.66
33.89
33.59
32.20
18.81
32.66
33.19
83
10.63
Net margin%
32.37
33.07
32.71
31.35
29.42
29.50
30.98
29.28
30.84
28.80
15.76
29.50
30.91
34
36.25
P/E ratio (avg)x
38.81
39.18
44.21
46.35
47.73
56.78
63.82
65.47
72.08
75.55
23.39
65.47
52.26
8
6.846
EV/EBITx
28.63
31.87
31.56
31.21
30.57
30.98
34.03
39.71
37.90
40.32
27.04
37.90
31.72
25
27.65
FCF yield (avg)%
7.27
10.00
7.29
5.95
4.96
3.37
1.25
2.51
2.74
3.63
18.15
2.74
4.29
85
15.83
FCF margin%
19.51
19.10
22.03
20.02
17.62
17.91
15.23
16.17
15.61
15.59
23.78
15.61
17.76
93
0.327
FCF / Net incomex
1.676
1.900
2.236
2.414
2.413
2.421
2.635
2.702
2.665
3.167
1.542
2.665
2.418
62
12.23
ROIC%
19.90
18.85
20.69
21.24
21.73
23.69
25.04
25.73
25.23
27.01
3.84
25.23
22.71
80
5.73
Return on equity%
4.58
6.74
5.42
7.28
8.65
6.71
9.53
10.28
9.41
8.34
28.73
9.41
7.81
7
9.95
Return on assets%
29.40
31.85
30.49
30.28
31.65
31.45
30.80
29.93
27.93
26.91
2.08
29.93
30.38
13
11.72
EPS$
14.24
16.63
19.54
18.72
21.81
25.03
27.43
27.75
31.07
36.11
12.36
10.61%
11.63%
—
6.82
EPS growth%
25.39
23.90
24.17
23.77
21.42
20.22
20.22
22.66
25.33
26.31
24.02
22.66
23.84
83
6.26
Bookvalue per sh$
1.46
1.34
1.26
1.23
1.31
1.16
1.21
1.09
1.00
1.03
11.02
(4.64%)
(2.72%)
—
2.81
FCF per share$
3.91
4.32
4.55
4.54
4.82
4.75
5.11
5.51
5.11
5.89
11.66
4.09%
3.42%
—
9.39
Dividend per sh$
6.05
5.37
5.23
5.26
4.45
3.78
3.85
3.96
4.13
4.11
12.08
(1.58%)
(3.36%)
—
23.47
Div yield (avg)%
29.27
28.01
30.69
30.97
31.18
33.30
36.00
36.39
34.30
34.56
28.69
34.56
32.24
25
21.75
Payout ratio%
9.87
7.88
8.91
11.19
13.36
14.15
11.79
12.80
10.91
7.97
20.49
11.79
11.05
40
117.8
Shares (diluted)M
136.3
135.3
151.0
172.5
180.8
200.4
186.1
210.2
238.9
275.1
121.1
8.75%
6.62%
77
21.46
Buyback yield%
27.23
27.61
25.79
28.17
26.78
26.61
24.76
23.81
25.11
23.94
8.49
24.76
26.20
29
1.059
D/E ratiox
0.766
0.767
0.895
1.024
1.001
1.120
1.166
1.132
1.184
1.276
1.589
1.166
1.072
26
2.547
Enterprise value$B
0.733
0.679
0.683
0.654
0.580
0.544
0.603
0.622
0.646
0.685
2.311
3.38%
(0.08%)
31
1.727
LT debt$B
2.170
2.322
2.492
2.475
2.264
2.097
2.101
1.931
1.873
1.730
1.974
(5.23%)
(2.41%)
87
Revenue
$2.236B
9.27%
1.00×
Cost of revenue
$1.420B
9.17%
0.99×
Operating expenses
$256.4M
8.16%
0.90×
Property and equipment
15.19%