1.246
Revenue$B
1.071
1.142
1.193
1.234
1.292
1.371
1.468
1.516
1.601
1.651
1.353
5.04%
4.89%
43
3.06
Revenue growth%
22.77
20.60
19.94
20.55
19.97
22.06
22.56
23.67
24.62
21.82
14.80
22.56
21.94
61
17.23
Gross margin%
13.22
12.07
11.06
13.95
14.09
17.01
15.49
15.17
15.62
14.24
6.97
15.49
14.16
71
19.27
Operating margin%
8.31
7.29
5.92
8.22
11.06
12.01
9.15
11.43
11.93
12.10
12.02
11.93
10.11
88
4.97
Net margin%
26.98
25.04
27.77
30.39
33.19
30.75
29.73
32.49
32.53
33.00
8.82
32.49
30.57
28
17.30
P/E ratio (avg)x
8.720
9.360
8.577
7.808
8.438
8.679
8.302
8.727
9.331
9.087
19.46
8.727
8.699
76
29.17
EV/EBITx
40.69
39.74
41.94
44.95
43.01
44.67
40.82
38.21
39.68
34.97
28.32
39.68
40.75
77
28.14
FCF yield (avg)%
15.49
14.16
16.95
14.85
17.56
16.64
18.20
18.91
17.00
17.04
5.97
17.04
16.98
33
10.67
FCF margin%
5.14
2.90
2.42
0.88
2.22
1.28
3.41
2.06
4.79
3.72
14.92
3.41
2.66
10
0.213
FCF / Net incomex
1.553
1.533
1.603
1.676
1.557
1.508
1.570
1.758
1.701
1.736
0.912
1.701
1.586
33
16.45
ROIC%
22.35
24.35
25.05
24.17
25.12
28.05
28.21
29.59
27.24
27.54
21.76
28.05
26.18
35
13.11
Return on equity%
10.59
8.23
6.55
8.74
10.50
8.95
8.80
8.89
7.86
10.51
6.20
8.89
8.84
79
19.43
Return on assets%
29.25
29.06
31.05
33.27
32.00
34.54
33.98
31.26
28.61
27.72
14.05
31.26
31.16
45
8.03
EPS$
4.76
5.02
5.84
6.68
6.86
6.74
7.69
8.67
9.61
11.54
8.74
10.96%
9.24%
—
19.31
EPS growth%
17.44
19.53
19.40
22.03
20.38
23.13
26.02
28.81
29.46
28.14
11.85
28.14
22.58
83
7.57
Bookvalue per sh$
12.27
14.80
14.69
15.38
16.76
17.36
16.88
18.23
21.66
22.85
10.49
6.40%
8.32%
—
11.63
FCF per share$
10.68
10.90
9.45
8.74
9.43
8.52
8.78
8.80
8.48
7.75
10.37
(3.83%)
(3.09%)
—
4.62
Dividend per sh$
21.55
24.20
23.86
25.01
27.02
30.09
32.41
32.57
32.51
35.61
9.31
5.68%
5.98%
—
9.03
Div yield (avg)%
7.30
8.65
9.65
7.16
7.87
8.04
5.05
5.43
3.12
5.87
5.11
5.43
7.23
54
28.01
Payout ratio%
13.93
13.31
13.54
15.94
14.23
14.24
11.60
11.31
12.82
13.32
4.05
12.82
13.43
34
105.5
Shares (diluted)M
112.4
108.5
104.2
113.7
122.9
121.7
106.5
110.3
97.51
101.0
105.5
(3.85%)
(1.79%)
58
17.26
Buyback yield%
15.59
15.70
13.70
14.98
16.22
14.73
15.46
15.96
16.06
13.14
28.76
15.46
15.52
51
1.312
D/E ratiox
1.059
1.243
1.292
1.344
1.381
1.607
1.865
2.078
2.281
2.240
0.613
2.078
1.494
63
0.499
Enterprise value$B
2.842
3.033
3.240
3.177
3.298
3.436
3.601
3.770
4.458
5.026
2.028
8.79%
7.74%
89
0.431
LT debt$B
2.219
2.228
2.023
1.925
1.730
1.760
1.726
1.827
1.889
2.001
1.906
2.96%
(1.92%)
52
Revenue
$1.651B
4.89%
1.00×
Cost of revenue
$990.4M
5.13%
1.02×
Operating expenses
$211.5M
4.11%
0.93×
Cash and investments
16.74%
Property and equipment
13.31%