1.001
Revenue$B
1.325
1.389
1.464
1.541
1.615
1.743
1.865
1.978
2.082
2.207
1.077
6.44%
5.93%
83
18.46
Revenue growth%
16.31
15.69
13.50
11.13
9.80
11.63
13.63
15.46
18.38
18.87
21.89
15.46
14.55
91
6.79
Gross margin%
22.36
22.06
19.73
17.72
17.76
14.97
15.06
14.75
16.29
17.67
16.68
15.06
17.69
39
18.18
Operating margin%
29.54
31.13
30.12
28.22
27.22
29.54
32.19
30.75
31.23
31.54
3.89
31.23
30.43
47
9.66
Net margin%
7.93
9.66
9.49
11.66
14.09
16.36
16.62
15.22
13.05
12.12
28.73
15.22
12.59
86
18.36
P/E ratio (avg)x
9.223
9.534
10.73
11.41
12.97
13.41
14.55
16.64
18.81
19.11
32.26
16.64
13.19
91
23.35
EV/EBITx
54.69
55.14
59.04
63.56
63.42
71.53
85.90
84.74
98.18
117.3
8.786
85.90
67.54
78
24.11
FCF yield (avg)%
25.16
24.23
24.34
23.35
23.06
22.98
22.51
22.32
19.52
22.42
22.89
22.42
23.02
22
22.41
FCF margin%
22.23
23.11
22.29
21.10
22.12
23.21
24.69
27.21
28.81
30.91
14.79
27.21
23.16
64
1.608
FCF / Net incomex
1.214
1.213
1.315
1.403
1.606
1.607
1.830
1.827
1.844
1.986
1.053
1.830
1.607
18
3.03
ROIC%
8.88
7.80
6.30
4.52
2.10
2.33
1.69
0.77
1.15
0.40
2.45
1.15
2.22
50
9.00
Return on equity%
17.31
14.53
17.39
18.28
18.43
19.29
19.42
19.35
17.31
16.02
10.99
19.29
17.83
25
17.41
Return on assets%
22.98
25.22
27.99
28.79
27.00
28.34
27.17
27.39
24.99
27.33
26.82
27.33
27.25
47
3.78
EPS$
15.16
17.48
18.06
20.53
22.16
22.51
25.31
30.14
31.98
31.44
4.22
7.24%
8.63%
—
4.51
EPS growth%
2.75
2.62
3.74
0.81
2.72
2.32
5.30
6.02
3.31
2.62
14.61
3.31
2.74
57
7.41
Bookvalue per sh$
5.93
6.19
6.79
7.30
7.98
8.04
7.60
7.53
8.62
8.51
14.86
1.29%
4.99%
—
7.42
FCF per share$
11.08
12.31
11.49
10.80
10.80
9.75
10.25
10.80
11.44
11.27
2.71
0.85%
(0.20%)
—
2.59
Dividend per sh$
19.30
22.84
27.53
32.37
32.63
36.75
40.36
44.56
44.66
48.04
2.37
8.04%
10.71%
—
20.45
Div yield (avg)%
19.52
21.88
19.91
17.34
17.58
20.11
22.84
22.63
24.18
22.62
18.74
22.63
21.00
72
11.81
Payout ratio%
17.24
18.09
18.00
20.78
20.03
22.50
24.83
24.88
25.42
27.72
19.48
24.88
21.64
30
119.0
Shares (diluted)M
95.74
101.5
91.48
79.91
76.34
81.84
73.59
76.41
76.10
74.86
120.7
(0.39%)
(2.98%)
66
25.42
Buyback yield%
13.92
14.49
15.15
17.77
15.43
12.89
12.51
9.70
7.84
5.34
18.14
9.70
13.41
28
0.562
D/E ratiox
0.883
0.807
0.695
0.627
0.640
0.591
0.567
0.503
0.525
0.579
0.249
0.567
0.609
61
0.210
Enterprise value$B
1.333
1.383
1.502
1.356
1.355
1.303
1.177
1.123
1.114
1.179
0.520
(2.75%)
(1.78%)
42
114.1
LT debt$M
352.3
326.4
315.9
351.1
347.1
368.3
426.5
424.2
443.8
492.9
164.7
7.26%
4.27%
71
Revenue
$2.207B
5.93%
1.00×
Cost of revenue
$1.545B
6.14%
1.02×
Operating expenses
$236.9M
5.30%
0.94×
Property and equipment
17.97%