0.382
Revenue$B
1.570
1.620
1.721
1.833
1.911
2.017
2.121
2.212
2.328
2.383
0.405
4.52%
4.70%
36
10.21
Revenue growth%
7.45
8.08
9.53
10.66
9.16
8.06
9.46
6.48
7.58
7.69
24.36
7.69
8.07
94
14.61
Gross margin%
18.94
19.38
18.77
19.61
22.25
20.34
22.39
19.71
20.91
19.40
27.48
20.34
19.66
39
6.57
Operating margin%
5.79
5.10
5.41
3.05
2.46
2.40
0.56
0.40
2.46
0.40
13.61
0.56
2.46
20
11.78
Net margin%
5.04
4.89
2.29
4.77
3.90
3.33
3.02
0.40
0.40
2.52
7.65
2.52
3.17
6
34.54
P/E ratio (avg)x
18.45
20.41
18.79
18.27
19.38
19.03
17.21
15.74
16.07
17.29
15.19
17.21
18.36
22
32.09
EV/EBITx
21.26
23.50
27.62
29.47
34.83
33.85
33.65
39.24
46.71
49.16
30.40
39.24
33.75
92
15.18
FCF yield (avg)%
11.19
9.43
8.21
8.05
10.95
13.76
13.50
16.40
18.71
19.40
23.30
16.40
12.35
33
7.59
FCF margin%
7.65
9.55
8.27
11.00
13.15
15.41
14.76
15.17
13.45
15.58
14.49
15.17
13.30
26
1.544
FCF / Net incomex
0.571
0.555
0.633
0.635
0.719
0.801
0.826
0.971
0.951
0.951
0.776
0.951
0.760
40
9.57
ROIC%
8.07
7.10
6.51
4.07
1.67
3.32
3.47
4.38
4.11
6.58
4.19
4.11
4.25
32
27.29
Return on equity%
27.93
28.48
25.58
26.57
27.99
27.83
28.31
29.46
30.91
29.27
23.49
29.27
28.15
17
18.30
Return on assets%
13.81
11.16
13.82
16.44
15.00
12.27
10.87
9.69
9.91
7.85
16.24
9.91
11.72
8
14.98
EPS$
14.11
15.05
14.42
15.39
16.22
17.87
20.03
21.37
19.86
19.59
15.85
3.86%
4.68%
—
14.77
EPS growth%
16.78
18.18
20.32
22.78
23.23
22.96
23.50
21.06
19.60
18.22
16.76
21.06
20.69
39
11.14
Bookvalue per sh$
7.73
7.20
7.23
6.13
5.40
5.23
4.55
4.72
4.72
5.03
9.73
(1.41%)
(5.07%)
—
17.03
FCF per share$
4.51
4.32
4.42
3.90
3.94
3.83
4.22
4.43
3.94
3.99
6.06
0.25%
(1.90%)
—
12.67
Dividend per sh$
18.59
20.76
24.57
26.76
28.73
28.54
29.11
34.18
37.26
43.66
5.55
8.73%
8.85%
—
16.79
Div yield (avg)%
10.33
13.21
15.85
16.34
16.47
14.51
11.65
11.63
10.44
12.79
21.39
11.65
13.00
9
6.26
Payout ratio%
29.06
30.16
31.16
33.30
30.94
29.78
28.54
31.08
31.21
29.94
20.01
29.94
30.55
76
69.45
Shares (diluted)M
57.09
50.54
54.97
54.49
57.58
50.21
49.49
45.31
38.74
33.92
71.33
(10.04%)
(4.98%)
7
25.53
Buyback yield%
20.42
20.44
18.79
20.56
22.79
25.28
25.72
26.04
25.13
26.32
19.88
25.72
23.96
39
0.913
D/E ratiox
1.180
1.294
1.239
1.233
1.440
1.678
1.938
2.197
2.202
2.333
0.457
2.197
1.559
44
0.969
Enterprise value$B
2.266
2.052
2.326
2.412
2.260
2.288
2.552
2.427
2.707
2.499
0.321
2.03%
0.71%
26
0.267
LT debt$B
0.442
0.484
0.468
0.521
0.522
0.595
0.642
0.662
0.771
0.838
1.936
9.93%
5.97%
73
Revenue
$2.383B
4.70%
1.00×
Cost of revenue
$1.458B
4.18%
0.95×
Operating expenses
$533.3M
5.43%
1.07×
Cash and investments
15.24%
Property and equipment
14.80%