1.866
Revenue$B
1.565
1.652
1.715
1.791
1.878
1.944
1.968
2.056
2.130
2.223
1.925
3.42%
4.01%
70
26.72
Revenue growth%
23.20
22.79
21.35
22.70
25.15
22.70
21.97
20.63
17.85
20.51
10.83
20.63
22.33
21
22.74
Gross margin%
25.33
23.47
21.94
19.68
22.59
22.46
22.59
20.08
18.01
15.71
25.37
20.08
22.20
65
13.59
Operating margin%
29.80
29.07
30.32
30.42
28.64
27.20
28.58
29.70
27.93
26.40
3.15
27.93
28.85
59
13.24
Net margin%
17.48
18.71
16.44
14.35
16.07
15.52
15.81
15.89
13.11
10.34
6.11
15.52
15.85
41
15.74
P/E ratio (avg)x
33.11
35.48
32.88
35.77
32.24
32.64
33.43
33.85
32.85
33.05
26.69
33.05
33.08
19
29.43
EV/EBITx
30.47
35.19
36.77
35.81
37.22
39.23
46.01
47.59
48.31
54.62
33.21
47.59
38.23
80
6.41
FCF yield (avg)%
14.82
13.18
11.54
13.58
10.90
8.01
8.07
10.18
11.16
11.12
12.21
10.18
11.14
22
6.57
FCF margin%
14.37
16.79
17.38
19.92
19.47
21.22
19.31
22.01
24.19
26.81
7.57
22.01
19.69
48
1.117
FCF / Net incomex
1.284
1.161
1.094
1.097
0.995
0.995
0.978
0.892
0.916
0.835
1.586
0.916
0.995
11
23.39
ROIC%
8.26
5.86
6.61
4.50
4.81
6.18
5.96
8.38
6.68
5.77
20.89
6.18
6.07
45
22.45
Return on equity%
25.35
28.28
27.20
26.66
25.26
27.34
24.91
22.99
24.96
26.27
22.32
24.96
25.81
14
3.59
Return on assets%
28.53
27.66
25.41
23.91
26.20
26.03
28.48
27.32
25.73
28.58
18.09
27.32
26.76
44
6.57
EPS$
4.07
4.76
5.50
5.68
5.46
6.43
6.46
7.26
7.85
8.25
6.96
8.60%
7.97%
—
5.33
EPS growth%
31.13
33.41
34.19
36.27
37.25
37.25
38.71
41.21
40.27
38.27
24.52
38.71
37.25
69
4.06
Bookvalue per sh$
5.46
5.71
5.48
5.62
6.32
6.87
7.63
8.09
8.08
8.37
3.04
5.76%
5.84%
—
6.19
FCF per share$
3.02
3.32
3.60
3.34
3.77
3.62
3.99
3.97
4.33
4.20
6.63
2.18%
4.66%
—
3.96
Dividend per sh$
1.42
1.50
1.60
1.59
1.52
1.52
1.41
1.29
1.26
1.20
3.50
(4.57%)
(1.56%)
—
9.38
Div yield (avg)%
10.63
8.17
8.55
8.81
6.47
9.33
6.34
3.77
5.85
3.20
22.12
5.85
7.32
93
6.65
Payout ratio%
14.22
13.53
15.23
12.64
11.45
14.40
14.28
13.31
11.18
14.05
13.12
14.05
13.79
44
194.1
Shares (diluted)M
240.4
221.9
211.7
229.8
226.0
261.4
253.3
291.8
298.6
314.3
196.0
6.82%
4.07%
68
19.04
Buyback yield%
5.30
8.29
8.16
8.85
8.98
11.36
11.89
12.29
11.48
13.39
27.25
11.89
10.17
60
1.245
D/E ratiox
1.508
1.666
1.706
1.771
1.718
1.848
2.019
2.338
2.530
2.975
1.294
2.338
1.810
84
1.624
Enterprise value$B
1.536
1.496
1.510
1.712
1.886
1.804
1.897
1.893
2.142
2.071
1.216
1.89%
3.92%
60
1.345
LT debt$B
2.120
2.264
2.523
2.663
2.519
2.795
2.871
2.867
2.561
2.319
1.471
(1.64%)
1.63%
25
Revenue
$2.223B
4.01%
1.00×
Cost of revenue
$1.223B
3.91%
0.99×
Operating expenses
$553.3M
4.14%
1.01×
Property and equipment
18.82%