1.554
Revenue$B
0.979
1.054
1.142
1.262
1.377
1.508
1.614
1.797
1.923
2.065
1.694
8.43%
8.54%
42
23.40
Revenue growth%
19.93
21.82
20.47
17.66
18.52
20.22
19.81
17.43
17.39
15.79
28.90
17.43
19.16
52
10.34
Gross margin%
27.28
24.47
23.95
23.27
24.27
25.43
27.16
28.75
26.54
29.12
13.89
27.16
25.99
59
28.20
Operating margin%
24.85
25.96
23.21
22.06
19.16
18.42
16.33
18.88
20.88
20.50
20.59
18.88
20.69
71
3.22
Net margin%
20.26
19.23
17.15
18.77
16.45
18.87
21.21
19.50
22.28
20.32
24.88
20.32
19.36
85
32.14
P/E ratio (avg)x
24.50
22.35
24.53
21.56
19.41
19.61
17.20
17.21
15.80
15.38
26.73
17.20
19.51
16
36.47
EV/EBITx
53.50
58.46
63.49
71.51
80.33
91.48
93.59
91.73
89.77
96.19
23.30
91.73
85.05
69
12.46
FCF yield (avg)%
8.51
6.94
7.39
5.48
3.91
3.84
5.34
6.92
7.37
5.87
26.29
5.87
6.39
71
17.85
FCF margin%
15.56
12.89
15.61
12.97
14.06
14.77
13.98
16.03
17.10
15.96
27.79
15.96
15.16
19
0.808
FCF / Net incomex
2.436
2.493
2.365
2.497
2.507
2.550
2.636
2.750
2.615
2.802
1.669
2.636
2.528
48
29.10
ROIC%
27.15
25.18
28.02
26.60
24.97
22.13
23.81
23.26
22.42
20.58
21.72
22.42
24.39
79
23.02
Return on equity%
18.08
15.39
16.51
17.30
16.81
15.73
17.52
15.22
16.29
18.16
12.79
16.29
16.66
26
12.39
Return on assets%
18.65
15.92
15.51
16.04
13.29
13.04
12.22
13.31
11.43
10.17
19.12
12.22
13.30
78
1.23
EPS$
2.34
2.43
2.76
3.30
3.51
4.04
4.66
5.08
5.76
6.92
1.37
14.55%
11.80%
—
26.73
EPS growth%
4.00
4.57
1.74
2.51
1.49
3.29
0.82
0.40
0.40
1.32
27.59
0.82
1.62
66
6.05
Bookvalue per sh$
7.25
6.90
7.58
7.32
7.58
7.18
7.12
7.64
8.47
9.61
1.31
4.86%
3.19%
—
4.47
FCF per share$
13.87
13.83
15.05
17.78
19.60
22.57
23.85
27.51
27.93
33.29
8.29
11.18%
10.69%
—
2.88
Dividend per sh$
6.87
7.30
8.13
7.28
6.44
7.06
6.63
6.12
6.86
6.15
3.42
(0.92%)
(0.53%)
—
21.33
Div yield (avg)%
24.37
22.31
24.36
25.18
24.12
25.48
23.04
25.66
27.27
28.57
2.11
25.66
24.78
16
12.42
Payout ratio%
10.71
10.38
10.91
8.80
10.21
7.57
5.39
2.41
0.40
0.40
9.33
2.41
8.19
41
53.21
Shares (diluted)M
42.46
41.70
37.62
38.96
39.28
40.81
38.96
34.49
33.78
32.95
54.12
(3.45%)
(2.95%)
19
21.73
Buyback yield%
22.57
21.76
24.61
23.11
20.72
19.79
18.27
16.18
16.67
16.94
9.22
16.94
20.26
77
0.960
D/E ratiox
0.224
0.233
0.228
0.246
0.271
0.279
0.300
0.292
0.340
0.346
1.071
0.300
0.275
55
1.748
Enterprise value$B
1.339
1.452
1.483
1.699
1.628
1.790
2.111
2.138
2.220
2.409
0.217
8.16%
6.19%
48
0.748
LT debt$B
0.565
0.626
0.637
0.614
0.642
0.604
0.669
0.724
0.770
0.762
1.565
3.47%
4.38%
73
Revenue
$2.065B
8.54%
1.00×
Cost of revenue
$1.261B
8.19%
0.97×
Operating expenses
$318.1M
9.21%
1.06×
Property and equipment
15.75%
Goodwill & intangibles
15.48%