1.279
Revenue$B
1.743
1.742
1.746
1.750
1.750
1.720
1.772
1.793
1.777
1.789
1.330
0.44%
0.49%
85
8.93
Revenue growth%
21.94
20.09
20.53
20.22
21.74
23.48
26.13
26.93
27.32
27.88
29.82
26.93
22.71
5
23.39
Gross margin%
15.09
16.20
18.84
21.29
22.25
19.43
19.01
17.81
17.84
17.78
18.06
17.84
18.34
89
23.48
Operating margin%
26.85
26.55
26.23
28.25
27.68
28.98
30.49
32.44
30.82
30.63
27.38
30.63
28.61
90
8.09
Net margin%
28.07
27.69
27.37
24.77
23.76
21.81
20.53
18.22
16.53
15.32
10.69
18.22
22.78
47
13.32
P/E ratio (avg)x
9.341
8.905
7.721
7.505
6.802
5.798
5.498
4.773
4.756
4.701
18.95
4.773
6.300
89
25.28
EV/EBITx
8.184
9.122
9.158
9.625
9.283
9.032
9.594
8.653
9.775
10.78
19.30
9.594
9.220
21
28.54
FCF yield (avg)%
16.91
18.20
16.51
17.37
17.75
15.48
16.66
18.46
16.61
16.51
12.21
16.61
16.79
27
3.35
FCF margin%
17.59
16.25
16.25
14.03
16.04
17.72
16.63
18.76
20.11
19.61
5.54
18.76
17.11
67
1.399
FCF / Net incomex
1.908
1.828
1.831
1.601
1.478
1.429
1.466
1.521
1.340
1.334
0.450
1.429
1.499
40
7.30
ROIC%
24.90
24.18
23.20
22.60
20.81
23.32
25.07
24.33
23.56
20.89
12.38
23.56
23.44
82
17.38
Return on equity%
3.91
3.74
6.19
4.65
1.96
1.62
3.24
1.65
0.40
2.56
14.40
1.65
2.90
23
23.06
Return on assets%
28.28
29.74
30.49
29.98
29.47
28.83
26.16
23.34
21.72
21.80
4.69
23.34
28.55
39
0.30
EPS$
0.23
0.26
0.28
0.30
0.28
0.31
0.32
0.32
0.31
0.30
0.31
1.33%
3.55%
—
17.82
EPS growth%
8.37
11.03
8.85
8.71
9.86
7.50
6.44
3.87
4.88
4.48
20.56
4.88
7.94
29
0.57
Bookvalue per sh$
0.24
0.23
0.24
0.26
0.27
0.26
0.24
0.22
0.22
0.20
0.80
(5.74%)
(1.49%)
—
0.31
FCF per share$
0.22
0.22
0.26
0.30
0.30
0.30
0.33
0.33
0.31
0.34
0.70
2.20%
4.81%
—
0.61
Dividend per sh$
0.18
0.20
0.21
0.19
0.18
0.16
0.15
0.14
0.13
0.13
0.68
(5.22%)
(3.31%)
—
8.59
Div yield (avg)%
11.29
11.69
13.94
16.28
18.73
16.56
15.10
14.80
12.33
10.33
17.04
14.80
14.37
67
2.17
Payout ratio%
22.34
21.10
18.92
16.95
14.75
17.27
20.08
21.25
22.62
24.53
8.15
21.25
20.59
76
0.845
Shares (diluted)B
1.219
1.301
1.323
1.360
1.463
1.422
1.358
1.296
1.459
1.539
0.824
1.01%
2.80%
58
19.07
Buyback yield%
12.21
12.88
11.57
9.49
9.05
11.03
13.78
15.47
13.57
12.49
17.88
13.57
12.35
8
0.510
D/E ratiox
1.793
1.946
2.074
2.228
2.330
2.466
2.765
2.817
2.575
2.444
0.594
2.575
2.387
31
1.378
Enterprise value$B
2.257
2.530
2.627
3.083
3.279
3.525
3.452
4.028
4.175
4.799
1.078
7.92%
9.32%
71
0.950
LT debt$B
1.524
1.622
1.428
1.276
1.336
1.245
1.345
1.333
1.213
1.077
1.766
(4.23%)
(2.75%)
39
Revenue
$1.789B
0.49%
1.00×
Cost of revenue
$1.073B
0.23%
0.98×
Operating expenses
$293.4M
0.39%
0.99×
Property and equipment
14.84%