1.281
Revenue$B
1.197
1.242
1.314
1.411
1.452
1.519
1.619
1.685
1.780
1.885
1.376
5.36%
5.36%
36
26.53
Revenue growth%
26.30
25.63
27.75
30.00
29.04
30.68
32.87
35.60
35.88
38.62
22.69
35.60
30.34
83
8.24
Gross margin%
14.68
14.91
17.43
18.64
20.43
20.24
22.68
25.20
23.56
22.11
8.61
22.68
20.33
79
24.76
Operating margin%
29.74
28.38
30.68
32.56
33.48
35.45
33.69
35.05
35.39
34.92
15.82
35.05
33.58
29
6.99
Net margin%
8.52
9.17
11.92
11.73
14.37
13.08
11.91
12.08
14.24
14.00
18.18
13.08
12.00
45
22.55
P/E ratio (avg)x
5.881
5.813
5.686
5.053
4.841
5.285
5.822
6.356
6.335
6.999
12.10
6.335
5.817
75
31.10
EV/EBITx
35.42
32.50
30.91
32.33
30.32
29.80
27.74
26.87
27.84
26.84
34.69
27.74
30.06
9
26.20
FCF yield (avg)%
1.94
3.59
5.40
6.40
9.36
7.53
5.27
4.01
2.81
1.11
24.46
4.01
4.64
53
6.11
FCF margin%
13.98
12.95
12.02
14.09
16.87
16.87
14.45
16.44
18.66
19.36
2.46
16.87
15.44
51
1.156
FCF / Net incomex
0.148
0.132
0.123
0.135
0.131
0.125
0.125
0.131
0.139
0.154
0.796
0.131
0.131
51
2.87
ROIC%
30.87
32.21
32.27
33.74
35.96
36.98
39.14
38.99
37.12
34.27
8.73
37.12
35.12
21
27.07
Return on equity%
9.50
9.95
8.80
8.45
6.21
7.99
5.73
3.00
3.57
3.78
26.44
3.78
7.10
65
19.81
Return on assets%
19.50
19.54
17.72
20.14
20.56
20.17
18.01
20.25
22.63
21.53
14.43
20.25
20.16
89
1.60
EPS$
4.22
4.10
4.17
4.09
4.63
4.71
5.09
4.98
4.79
5.55
1.75
3.71%
2.31%
—
8.29
EPS growth%
27.90
27.10
27.98
28.89
27.86
25.91
24.18
22.01
21.57
20.30
25.89
22.01
26.51
83
1.59
Bookvalue per sh$
1.04
0.92
1.00
1.10
1.17
1.06
1.16
1.04
1.03
1.11
1.93
(1.19%)
(0.01%)
—
2.43
FCF per share$
1.38
1.41
1.32
1.28
1.22
1.16
1.22
1.11
1.10
1.10
2.49
(2.05%)
(2.54%)
—
1.63
Dividend per sh$
3.04
3.59
4.01
4.29
5.08
6.03
7.22
7.79
8.89
10.27
0.71
15.14%
14.55%
—
11.62
Div yield (avg)%
8.67
7.17
4.60
6.30
4.74
7.36
9.34
10.97
13.32
15.99
15.92
10.97
8.02
35
9.16
Payout ratio%
25.63
26.68
26.45
25.72
25.91
23.43
24.77
27.14
26.84
25.68
13.69
25.68
25.81
9
266.8
Shares (diluted)M
264.7
243.4
230.9
207.5
187.9
178.5
173.3
175.7
186.9
188.4
265.7
0.06%
(3.25%)
35
3.16
Buyback yield%
14.97
13.97
16.37
14.55
13.38
16.16
14.58
14.05
14.00
15.34
17.09
14.58
14.56
74
1.669
D/E ratiox
2.047
2.038
1.875
1.939
2.235
2.306
2.269
2.249
2.173
2.505
1.105
2.269
2.204
23
1.225
Enterprise value$B
3.246
3.647
3.667
4.211
4.516
4.403
4.670
5.306
6.197
6.454
0.410
7.40%
8.72%
37
0.282
LT debt$B
1.714
1.904
2.057
1.799
1.581
1.516
1.654
1.695
1.584
1.589
1.094
0.10%
(1.09%)
80
Revenue
$1.885B
5.36%
1.00×
Cost of revenue
$951.9M
5.44%
1.01×
Operating expenses
$323.5M
5.03%
0.97×
Property and equipment
18.15%
Cash and investments
16.65%