1.075
Revenue$B
0.968
1.030
1.111
1.182
1.299
1.407
1.536
1.634
1.729
1.853
1.173
7.37%
7.40%
20
24.26
Revenue growth%
17.41
15.83
18.44
19.58
16.77
14.53
16.16
15.94
13.00
13.96
28.06
14.53
16.05
87
4.35
Gross margin%
16.86
15.24
17.10
14.62
14.00
14.38
14.35
17.33
14.77
15.04
13.89
14.77
14.91
7
4.05
Operating margin%
12.98
12.15
13.12
11.16
8.43
7.08
5.90
8.08
9.78
10.50
15.63
8.08
10.14
65
29.86
Net margin%
19.60
18.02
17.89
18.46
18.39
17.77
15.74
14.96
15.21
12.71
7.57
15.21
17.83
77
30.84
P/E ratio (avg)x
19.28
20.64
20.73
20.10
17.77
16.73
14.45
14.93
15.86
14.56
16.86
14.93
17.25
26
10.41
EV/EBITx
11.80
10.35
10.70
11.13
11.31
9.936
9.683
9.586
9.515
9.291
19.44
9.586
10.14
28
12.07
FCF yield (avg)%
6.34
6.41
3.83
6.57
5.75
7.21
9.48
6.68
5.39
8.17
18.96
7.21
6.49
58
24.31
FCF margin%
15.90
16.84
19.02
16.36
17.64
19.33
16.69
14.79
12.99
11.33
5.30
14.79
16.53
76
1.566
FCF / Net incomex
1.233
1.166
1.226
1.419
1.512
1.648
1.716
1.699
1.831
1.797
0.948
1.716
1.580
27
15.81
ROIC%
2.40
3.26
4.51
3.17
0.81
0.99
0.40
2.78
4.88
4.16
23.58
2.78
2.98
28
7.23
Return on equity%
17.40
19.69
16.89
15.51
13.07
12.46
11.50
10.92
11.01
10.76
25.77
11.01
12.77
48
8.03
Return on assets%
5.59
3.97
2.86
0.40
1.05
1.69
2.09
0.40
3.28
3.42
8.80
2.09
2.47
92
152.19
EPS$
186.49
199.91
196.69
221.06
244.52
265.36
287.01
317.69
339.88
374.50
167.51
8.90%
7.89%
—
9.09
EPS growth%
10.45
13.10
11.39
12.29
12.24
9.86
8.17
8.42
8.98
10.80
15.22
8.98
10.63
31
91.82
Bookvalue per sh$
37.44
39.12
40.80
43.11
40.08
41.60
45.63
41.23
41.48
39.41
72.39
(0.34%)
0.65%
—
108.75
FCF per share$
158.11
176.81
176.20
177.94
171.07
161.29
181.20
208.11
200.60
226.37
76.20
5.76%
3.92%
—
93.05
Dividend per sh$
190.66
188.63
196.32
208.25
212.79
224.16
234.78
238.51
281.91
334.58
53.45
9.47%
5.90%
—
19.59
Div yield (avg)%
14.35
13.63
14.19
13.73
14.20
16.73
17.75
18.06
20.24
18.64
7.58
18.06
15.54
60
12.26
Payout ratio%
5.96
7.46
6.08
3.69
3.22
1.13
1.36
3.37
1.21
3.02
27.69
1.36
3.29
63
4.138
Shares (diluted)M
5.547
5.726
5.346
6.129
5.974
6.876
7.218
8.068
8.847
10.28
4.192
11.47%
7.95%
36
9.62
Buyback yield%
13.26
13.56
14.70
14.55
17.45
18.40
21.00
21.85
21.35
19.00
5.07
21.00
17.92
28
0.943
D/E ratiox
1.266
1.366
1.365
1.464
1.544
1.643
1.785
1.905
1.839
1.865
0.433
1.839
1.594
57
203.2
Enterprise value$M
624.0
558.7
542.1
577.8
596.5
572.1
572.7
607.9
663.1
578.6
952.1
(0.61%)
(1.13%)
75
0.388
LT debt$B
0.339
0.300
0.261
0.229
0.217
0.199
0.173
0.182
0.168
0.183
1.479
(3.27%)
(5.91%)
90
Revenue
$1.853B
7.40%
1.00×
Cost of revenue
$1.095B
6.99%
0.96×
Operating expenses
$230.0M
8.59%
1.12×
Cash and investments
17.23%
Property and equipment
14.86%