1.094
Revenue$B
1.922
2.112
2.279
2.463
2.624
2.848
3.051
3.369
3.696
4.051
1.211
9.07%
8.58%
58
23.72
Revenue growth%
21.61
19.42
19.74
17.37
15.45
16.33
14.45
11.82
9.17
8.36
8.33
11.82
15.89
63
13.72
Gross margin%
16.83
17.63
16.15
14.47
16.09
16.00
17.46
14.86
15.46
17.52
25.61
16.00
16.12
8
14.95
Operating margin%
26.51
24.08
23.34
25.37
26.92
27.66
25.29
23.08
21.78
23.86
15.75
23.86
24.69
89
17.52
Net margin%
18.16
18.63
20.40
22.44
24.05
22.75
24.94
26.04
23.91
21.45
13.23
23.91
22.59
43
23.72
P/E ratio (avg)x
33.03
36.28
38.08
45.17
50.66
50.60
60.40
71.17
74.83
78.91
37.62
71.17
50.63
94
16.43
EV/EBITx
6.306
5.555
5.075
5.300
5.108
5.499
5.633
4.821
4.852
4.827
12.43
4.852
5.204
57
12.76
FCF yield (avg)%
10.61
9.82
9.06
7.35
10.33
13.20
10.87
7.89
5.99
7.98
23.47
7.98
9.44
13
6.47
FCF margin%
7.51
9.67
9.95
9.28
8.51
10.70
10.51
7.88
7.19
5.49
27.35
7.88
8.89
69
0.513
FCF / Net incomex
0.183
0.163
0.140
0.143
0.126
0.125
0.117
0.109
0.116
0.120
0.589
0.117
0.126
54
18.16
ROIC%
12.43
10.69
8.28
7.37
5.00
7.07
6.86
7.32
7.07
8.73
6.51
7.07
7.35
7
12.78
Return on equity%
10.31
12.56
10.27
9.21
7.20
10.09
8.60
8.90
10.93
13.86
3.56
10.09
10.18
29
11.91
Return on assets%
9.16
10.97
13.86
12.93
13.65
11.27
13.98
13.55
16.08
18.78
11.55
13.98
13.60
59
1.73
EPS$
1.48
1.55
1.58
1.51
1.42
1.25
1.25
1.17
1.28
1.13
1.83
(4.39%)
(2.00%)
—
21.90
EPS growth%
15.85
17.16
16.41
18.77
19.98
22.24
23.28
22.19
21.85
23.40
21.02
22.24
20.92
78
3.02
Bookvalue per sh$
1.00
0.86
0.93
0.84
0.83
0.84
0.78
0.83
0.87
0.75
2.16
(1.86%)
(3.99%)
—
2.94
FCF per share$
0.59
0.59
0.64
0.61
0.64
0.67
0.73
0.72
0.79
0.70
1.97
1.96%
1.83%
—
2.06
Dividend per sh$
1.21
1.14
1.23
1.33
1.35
1.38
1.25
1.16
1.26
1.34
3.27
(0.12%)
0.02%
—
7.87
Div yield (avg)%
10.23
11.94
11.33
12.68
15.02
14.70
17.48
18.21
19.56
17.58
23.94
17.58
14.86
40
4.87
Payout ratio%
16.55
18.22
18.39
18.96
17.42
15.79
17.29
17.86
16.57
19.13
2.78
17.29
17.64
90
300.9
Shares (diluted)M
258.3
249.6
234.5
222.4
223.6
222.6
233.0
248.8
222.3
224.0
305.4
0.04%
(2.41%)
25
9.10
Buyback yield%
3.70
4.55
3.37
2.96
2.29
1.26
2.41
1.90
0.47
1.38
8.95
1.38
2.35
84
0.118
D/E ratiox
0.228
0.216
0.250
0.253
0.281
0.288
0.304
0.292
0.310
0.293
1.433
0.293
0.285
27
0.921
Enterprise value$B
4.724
4.486
4.087
4.216
4.228
4.068
4.174
4.717
4.588
4.726
0.594
2.25%
(0.66%)
35
1.485
LT debt$B
5.319
5.623
6.173
6.046
6.436
6.586
7.463
8.146
8.108
9.373
4.153
7.81%
7.39%
5
Revenue
$4.051B
8.58%
1.00×
Cost of revenue
$2.451B
8.60%
1.00×
Operating expenses
$771.5M
8.39%
0.98×
Property and equipment
16.16%