1.818
Revenue$B
1.161
1.223
1.283
1.363
1.482
1.587
1.717
1.872
2.006
2.171
1.938
7.94%
7.02%
42
11.05
Revenue growth%
7.37
4.82
1.85
4.53
7.49
6.53
3.62
1.42
0.40
2.01
19.90
2.01
4.07
77
16.26
Gross margin%
5.99
4.16
3.53
6.45
3.91
2.54
0.40
0.40
0.40
0.40
15.30
0.40
3.04
92
2.23
Operating margin%
9.76
9.08
9.04
9.57
10.64
11.23
12.62
11.49
9.96
7.52
3.21
11.23
9.86
17
15.79
Net margin%
6.92
6.12
5.27
6.23
3.81
3.23
1.37
0.40
2.00
0.40
3.73
1.37
3.52
45
19.76
P/E ratio (avg)x
8.190
7.362
7.839
7.901
6.915
6.570
6.205
6.736
6.775
7.136
33.29
6.736
7.025
93
31.02
EV/EBITx
13.08
11.52
9.999
10.43
9.370
8.604
8.279
7.561
7.963
7.375
20.39
7.963
8.987
49
5.14
FCF yield (avg)%
3.28
4.19
5.31
4.60
3.23
0.52
0.95
3.35
2.36
2.40
2.29
2.36
3.26
44
12.05
FCF margin%
12.50
11.31
9.47
6.83
4.76
3.43
1.00
3.76
2.53
4.03
6.58
3.43
4.39
59
1.717
FCF / Net incomex
0.223
0.214
0.220
0.233
0.230
0.239
0.223
0.221
0.251
0.289
0.113
0.239
0.227
82
19.16
ROIC%
13.66
14.60
11.84
8.91
7.22
7.87
7.33
7.89
8.30
9.19
13.30
7.89
8.61
24
20.55
Return on equity%
29.30
31.74
33.65
34.41
36.46
36.16
36.02
33.43
35.51
35.10
13.55
35.51
34.76
65
6.49
Return on assets%
14.29
11.68
12.09
10.75
13.14
13.17
11.65
13.05
14.70
16.95
11.39
13.17
13.10
89
4.63
EPS$
9.45
10.50
9.64
10.09
10.88
10.68
11.49
10.94
10.47
9.79
4.92
(2.08%)
1.71%
—
29.64
EPS growth%
7.00
6.56
8.07
5.73
7.88
9.53
7.10
6.34
7.62
8.35
28.67
7.62
7.36
45
5.05
Bookvalue per sh$
5.17
4.96
4.82
5.00
5.00
5.41
5.20
5.20
5.52
6.06
5.92
3.91%
0.56%
—
8.23
FCF per share$
8.37
8.11
9.34
10.03
9.74
10.88
12.20
13.72
15.61
16.25
10.74
10.78%
6.56%
—
3.10
Dividend per sh$
13.21
13.14
12.89
14.33
15.50
15.33
17.57
17.46
19.87
19.71
5.81
4.92%
5.56%
—
24.38
Div yield (avg)%
14.45
16.12
15.23
16.86
19.81
18.77
21.46
21.63
23.29
21.09
17.29
21.46
19.29
85
23.59
Payout ratio%
26.07
26.29
23.97
21.20
19.98
20.43
21.86
23.49
25.09
24.26
10.05
23.49
23.73
45
107.2
Shares (diluted)M
102.1
111.9
109.6
104.6
100.4
105.2
110.8
119.1
107.8
102.8
107.5
0.46%
0.54%
16
6.13
Buyback yield%
11.23
13.47
12.09
13.14
12.91
11.30
12.84
10.70
9.13
12.06
12.46
11.30
12.08
76
1.317
D/E ratiox
0.255
0.265
0.274
0.265
0.256
0.266
0.293
0.268
0.303
0.310
0.147
0.293
0.267
82
2.030
Enterprise value$B
0.777
0.812
0.804
0.911
1.045
1.001
0.979
1.106
1.245
1.319
1.993
4.77%
5.51%
30
1.325
LT debt$B
2.574
2.658
2.907
3.185
3.332
3.375
3.253
3.632
4.247
4.658
0.628
6.93%
7.04%
7
Revenue
$2.171B
7.02%
1.00×
Cost of revenue
$1.351B
7.16%
1.01×
Operating expenses
$450.0M
6.55%
0.96×
Property and equipment
16.53%