1.858
Revenue$B
1.033
1.096
1.158
1.211
1.281
1.374
1.468
1.571
1.649
1.733
1.934
6.22%
5.86%
18
14.22
Revenue growth%
31.05
32.60
33.18
33.54
31.71
34.36
31.61
33.99
32.33
31.13
25.59
32.33
32.46
19
21.55
Gross margin%
15.10
12.37
9.72
8.35
8.76
7.63
7.65
9.62
11.10
11.73
24.58
9.62
9.67
26
5.49
Operating margin%
13.13
13.19
16.06
17.65
18.12
19.38
16.66
15.89
13.76
13.88
19.99
15.89
15.98
68
14.26
Net margin%
14.82
15.67
15.03
16.90
17.04
18.32
17.15
18.39
18.78
16.03
16.63
18.32
16.97
17
21.90
P/E ratio (avg)x
16.63
17.68
17.30
18.94
17.75
19.23
20.04
22.09
22.92
22.79
22.16
22.09
19.08
58
7.114
EV/EBITx
17.52
20.44
20.04
20.86
24.57
28.76
32.64
31.43
31.77
36.23
11.01
31.77
26.66
74
14.51
FCF yield (avg)%
10.56
9.47
10.07
10.41
11.20
11.73
14.09
11.92
14.71
16.35
14.21
14.09
11.47
75
14.36
FCF margin%
11.16
12.94
11.08
12.48
10.56
11.34
12.82
14.85
12.88
12.87
8.64
12.87
12.65
17
0.349
FCF / Net incomex
1.368
1.416
1.450
1.572
1.631
1.792
1.772
1.675
1.691
1.849
0.778
1.772
1.653
92
26.10
ROIC%
26.62
27.23
26.70
26.78
25.06
24.05
25.57
25.71
24.44
26.10
27.52
25.57
25.91
59
26.95
Return on equity%
0.40
1.80
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.55
13.28
0.40
0.40
87
25.86
Return on assets%
2.87
0.77
1.98
3.47
1.44
0.40
2.31
2.33
3.48
4.13
9.30
2.33
2.32
12
1.91
EPS$
6.55
6.34
6.37
6.13
5.56
4.94
5.34
4.70
5.08
5.31
1.96
(0.91%)
(2.97%)
—
29.82
EPS growth%
29.51
27.63
25.05
23.03
21.14
19.89
22.34
22.15
21.91
23.50
12.77
22.15
22.69
31
3.78
Bookvalue per sh$
1.71
1.56
1.34
1.37
1.36
1.37
1.32
1.31
1.42
1.35
1.93
(0.05%)
(3.51%)
—
5.54
FCF per share$
8.96
8.70
10.14
11.84
14.07
14.10
16.23
15.74
16.61
19.85
1.78
7.13%
9.01%
—
8.19
Dividend per sh$
8.58
8.71
9.23
10.62
11.03
12.90
13.02
14.64
14.50
15.45
1.88
6.97%
6.56%
—
7.42
Div yield (avg)%
9.06
9.50
9.00
6.32
7.10
5.29
3.21
1.33
0.40
0.40
28.61
1.33
5.80
33
16.33
Payout ratio%
9.77
10.59
9.08
10.27
8.61
5.67
6.55
8.15
6.21
8.69
3.67
6.55
8.65
66
164.5
Shares (diluted)M
212.5
223.0
240.9
263.1
288.2
304.7
297.2
322.6
333.3
359.6
158.1
4.53%
5.68%
54
23.47
Buyback yield%
4.50
2.41
4.16
1.50
3.90
6.69
9.41
9.82
9.81
12.68
29.60
9.81
5.60
76
0.577
D/E ratiox
2.103
2.019
2.222
2.460
2.373
2.663
2.581
2.995
3.317
3.067
0.520
2.995
2.521
46
0.727
Enterprise value$B
1.451
1.717
1.693
1.684
1.899
1.973
1.897
1.908
1.872
2.004
1.800
1.09%
4.99%
89
0.354
LT debt$B
1.475
1.766
1.732
2.043
2.176
2.504
2.548
2.627
2.977
3.368
0.884
9.13%
10.61%
46
Revenue
$1.733B
5.86%
1.00×
Cost of revenue
$1.019B
5.79%
0.99×
Operating expenses
$341.0M
6.25%
1.04×
Property and equipment
19.95%