1.072
Revenue$B
1.846
1.873
1.901
1.961
2.044
2.113
2.226
2.318
2.385
2.427
1.196
3.49%
2.91%
18
4.42
Revenue growth%
5.98
8.33
7.06
5.22
2.34
4.30
5.99
4.44
3.27
2.78
7.91
4.30
4.83
89
4.96
Gross margin%
20.53
19.53
17.57
18.71
18.47
19.49
19.48
17.57
17.38
17.44
11.71
17.57
18.59
23
2.22
Operating margin%
7.26
7.84
9.81
12.19
10.10
7.68
6.14
7.90
7.18
4.37
14.30
7.18
7.76
41
8.54
Net margin%
5.32
4.48
4.96
7.94
9.86
8.59
8.23
7.31
8.70
7.38
3.05
8.23
7.66
33
18.95
P/E ratio (avg)x
52.80
52.35
53.19
52.52
57.32
65.29
67.76
82.33
85.54
96.58
11.38
82.33
61.31
57
15.44
EV/EBITx
22.57
21.38
20.67
18.14
16.71
16.06
17.07
15.98
15.80
15.58
21.14
15.98
16.89
78
23.49
FCF yield (avg)%
21.12
23.90
23.89
24.24
23.79
25.98
26.26
23.60
25.03
27.43
12.30
25.98
24.07
79
27.39
FCF margin%
12.08
10.16
10.10
11.52
11.00
13.78
16.55
16.76
16.31
16.26
19.48
16.31
12.93
41
0.402
FCF / Net incomex
0.208
0.220
0.223
0.214
0.242
0.257
0.294
0.336
0.324
0.359
1.521
0.324
0.249
44
24.67
ROIC%
8.24
7.59
9.23
10.17
9.16
7.62
5.22
7.68
6.06
8.68
23.88
7.62
7.96
51
19.78
Return on equity%
26.73
27.62
28.23
30.87
32.91
32.93
32.14
30.32
30.66
33.65
25.51
32.14
30.76
94
14.16
Return on assets%
15.73
17.94
17.82
17.86
16.35
17.37
18.46
20.85
18.39
16.51
7.47
18.39
17.84
51
1.78
EPS$
7.66
8.62
9.43
10.06
11.25
11.54
12.26
13.17
13.66
15.04
1.96
5.99%
7.01%
—
20.04
EPS growth%
25.29
25.75
22.96
22.73
20.99
21.90
24.85
25.75
25.15
24.98
3.50
24.98
24.92
7
2.47
Bookvalue per sh$
3.64
3.92
4.38
3.93
3.94
3.95
4.43
4.94
4.72
4.61
12.04
3.20%
3.44%
—
5.53
FCF per share$
12.88
12.95
13.12
13.65
15.32
15.50
14.56
15.22
16.64
18.97
4.38
4.37%
5.22%
—
11.46
Dividend per sh$
5.42
5.25
4.71
4.92
4.43
4.09
3.58
3.66
3.26
3.19
2.56
(6.40%)
(4.57%)
—
23.35
Div yield (avg)%
13.72
14.27
12.17
11.29
12.53
15.32
16.61
16.33
15.00
17.99
3.44
16.33
14.64
83
20.81
Payout ratio%
0.89
0.57
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.28
3.24
0.40
0.40
33
110.2
Shares (diluted)M
115.6
106.4
110.3
114.5
102.7
94.01
102.6
103.0
109.6
96.90
114.0
(1.16%)
(1.95%)
94
6.89
Buyback yield%
12.76
14.58
13.03
11.48
10.29
9.37
11.58
11.83
11.29
10.37
2.91
11.29
11.53
55
0.580
D/E ratiox
0.806
0.827
0.824
0.975
1.122
1.226
1.207
1.211
1.303
1.523
1.093
1.226
1.165
38
1,629
Enterprise value$M
799.5
876.8
891.3
915.3
918.0
936.4
945.3
942.7
943.4
862.2
716.4
(1.25%)
1.73%
8
1.343
LT debt$B
3.215
3.387
3.685
4.102
4.074
4.690
5.072
4.928
5.748
6.038
1.732
8.19%
8.44%
69
Revenue
$2.427B
2.91%
1.00×
Cost of revenue
$1.469B
2.84%
0.99×
Operating expenses
$567.1M
3.12%
1.02×
Property and equipment
20.45%
Cash and investments
15.47%