0.249
Revenue$B
1.477
1.516
1.600
1.653
1.669
1.711
1.781
1.821
1.910
1.928
0.257
2.93%
3.24%
45
24.02
Revenue growth%
26.88
24.09
22.04
22.89
25.27
26.09
25.49
24.39
23.95
24.47
23.63
24.47
24.43
34
24.64
Gross margin%
32.12
30.09
31.54
31.10
31.82
31.28
30.25
31.95
30.11
28.70
8.62
30.25
31.19
32
14.99
Operating margin%
12.54
11.78
11.51
12.85
14.65
12.17
13.30
10.49
10.49
8.54
28.55
10.49
11.97
86
27.80
Net margin%
6.51
8.56
11.21
8.57
10.58
12.45
12.96
13.72
11.44
8.47
5.14
12.45
10.90
28
9.433
P/E ratio (avg)x
38.80
39.31
39.53
39.57
38.01
39.05
45.85
48.92
47.26
53.25
13.70
47.26
39.55
9
37.70
EV/EBITx
12.11
11.26
9.883
10.38
9.758
8.770
8.655
8.062
7.096
7.753
30.35
8.062
9.264
82
18.16
FCF yield (avg)%
16.26
19.02
18.63
15.82
18.13
15.48
13.44
10.81
12.00
9.81
12.92
12.00
15.65
11
24.50
FCF margin%
2.92
3.54
0.54
3.11
2.74
1.22
0.40
0.40
0.40
0.51
27.64
0.40
0.88
35
0.497
FCF / Net incomex
0.838
0.911
0.957
1.107
1.316
1.304
1.308
1.467
1.771
1.962
0.550
1.467
1.306
30
13.06
ROIC%
2.20
3.35
2.55
1.56
3.77
2.68
4.91
2.12
3.99
3.85
18.32
3.85
3.01
90
23.58
Return on equity%
18.30
17.18
14.59
16.54
18.54
21.48
18.66
18.62
17.49
18.30
2.98
18.62
18.30
85
23.36
Return on assets%
9.99
8.17
9.47
7.59
5.50
4.73
6.97
6.32
3.82
5.47
5.49
5.47
6.64
29
4.98
EPS$
8.48
9.26
8.45
8.57
8.19
8.97
9.83
10.71
10.47
11.54
5.34
7.11%
2.23%
—
9.81
EPS growth%
7.72
9.76
9.31
8.49
7.02
9.41
9.70
12.00
14.99
13.03
16.67
12.00
9.55
32
2.22
Bookvalue per sh$
2.86
3.04
3.26
3.18
3.22
3.05
3.23
3.44
4.00
4.08
10.40
4.90%
3.02%
—
3.35
FCF per share$
15.50
17.03
19.80
21.58
23.49
25.07
26.04
29.39
34.16
32.16
5.22
6.48%
8.66%
—
2.36
Dividend per sh$
9.72
10.08
10.33
9.53
10.52
9.73
8.87
9.30
9.78
9.89
6.17
(1.24%)
(0.14%)
—
21.41
Div yield (avg)%
12.10
12.49
12.44
12.62
11.42
13.67
14.14
13.86
14.86
14.71
4.08
14.14
13.14
64
29.63
Payout ratio%
12.35
10.80
9.58
11.71
11.01
9.44
8.68
9.44
12.19
10.08
20.47
9.44
10.44
59
44.75
Shares (diluted)M
51.47
48.76
47.35
53.09
51.03
51.39
51.73
47.72
45.56
43.21
45.63
(3.27%)
(0.97%)
28
6.54
Buyback yield%
6.43
6.16
7.23
8.03
9.64
12.14
9.91
12.35
10.22
10.77
10.91
10.77
9.78
56
0.895
D/E ratiox
2.097
2.198
2.288
2.254
2.178
2.496
2.538
2.345
2.387
2.370
1.028
2.387
2.317
60
0.216
Enterprise value$B
2.111
2.122
2.330
2.388
2.264
2.587
2.966
3.117
3.612
4.004
0.076
12.08%
7.67%
16
1.006
LT debt$B
1.162
1.007
1.016
1.005
1.022
1.003
1.055
1.090
0.986
0.921
1.338
(2.07%)
(2.12%)
49
Revenue
$1.928B
3.24%
1.00×
Cost of revenue
$1.247B
3.33%
1.01×
Operating expenses
$307.6M
2.62%
0.94×
Property and equipment
15.93%