1.482
Revenue$B
0.989
1.039
1.102
1.163
1.200
1.248
1.279
1.345
1.380
1.470
1.540
4.15%
4.40%
92
5.51
Revenue growth%
24.50
22.01
24.03
22.79
23.38
22.75
20.23
19.10
17.35
19.16
25.24
19.16
22.38
13
23.86
Gross margin%
28.02
30.84
30.83
28.81
26.76
27.87
30.83
28.64
30.60
30.84
26.61
30.60
29.70
85
9.37
Operating margin%
21.61
20.08
18.55
18.21
17.54
15.35
16.38
14.14
16.43
16.48
7.66
16.38
17.01
86
28.89
Net margin%
5.25
6.56
5.20
7.86
7.26
8.18
10.73
10.51
9.85
12.40
7.50
10.51
8.02
63
19.95
P/E ratio (avg)x
28.14
27.83
24.41
24.07
24.67
23.54
22.81
23.67
21.28
18.93
9.614
22.81
23.87
10
18.52
EV/EBITx
11.67
12.87
12.47
11.75
11.70
11.99
11.62
11.10
12.30
13.21
30.26
11.99
11.87
48
20.29
FCF yield (avg)%
20.36
20.53
23.39
24.26
23.29
22.43
19.63
20.98
22.10
21.97
3.41
21.97
22.03
75
2.03
FCF margin%
19.69
18.04
17.24
15.69
15.78
15.29
12.81
11.74
9.11
10.88
23.09
11.74
15.49
76
1.526
FCF / Net incomex
0.334
0.346
0.366
0.324
0.287
0.259
0.265
0.248
0.271
0.279
0.401
0.265
0.283
52
28.81
ROIC%
2.86
5.52
4.76
7.39
8.22
8.91
10.26
7.51
6.79
9.79
23.23
8.91
7.45
14
5.80
Return on equity%
29.12
29.87
28.09
28.34
26.24
27.62
28.34
28.94
26.16
23.64
11.65
27.62
28.21
80
21.12
Return on assets%
11.24
12.72
15.17
15.78
15.96
18.10
19.72
16.78
14.71
14.52
24.45
16.78
15.48
10
0.56
EPS$
0.77
0.87
0.96
0.92
0.91
0.84
0.78
0.87
0.84
0.95
0.58
0.73%
1.84%
—
5.88
EPS growth%
10.23
10.83
7.86
6.02
4.63
3.37
0.87
0.47
0.90
2.73
12.84
0.90
4.00
31
0.37
Bookvalue per sh$
1.06
1.20
1.24
1.16
1.10
1.17
1.25
1.39
1.49
1.36
0.65
4.46%
1.98%
—
0.74
FCF per share$
0.82
0.98
1.09
1.07
1.16
1.12
1.15
1.12
1.25
1.36
1.68
3.16%
5.84%
—
1.85
Dividend per sh$
1.42
1.55
1.49
1.70
1.71
1.90
2.18
2.09
2.22
2.45
1.35
7.45%
5.27%
—
21.75
Div yield (avg)%
4.07
5.47
7.50
4.86
2.08
3.91
5.57
5.31
4.50
5.33
16.11
5.31
5.08
61
12.99
Payout ratio%
7.33
5.41
8.09
6.61
9.57
10.43
13.08
10.74
8.12
10.52
7.45
10.52
8.85
47
301.7
Shares (diluted)M
353.1
384.5
381.4
404.6
401.8
415.1
466.6
488.5
507.8
533.9
295.0
5.85%
4.85%
57
23.95
Buyback yield%
1.53
1.90
3.85
3.27
2.93
2.13
3.54
5.77
7.19
7.89
7.12
5.77
3.41
77
1.315
D/E ratiox
1.409
1.428
1.431
1.479
1.459
1.370
1.212
1.123
1.081
0.983
1.771
1.123
1.389
62
0.967
Enterprise value$B
1.098
1.224
1.163
1.288
1.389
1.484
1.675
1.896
2.095
2.207
0.672
9.70%
7.58%
91
1.362
LT debt$B
1.552
1.705
1.732
1.949
1.960
1.927
1.892
2.140
2.333
2.631
1.158
6.07%
6.98%
7
Revenue
$1.470B
4.40%
1.00×
Cost of revenue
$865.9M
3.98%
0.96×
Operating expenses
$341.0M
4.90%
1.05×
Property and equipment
17.99%