1.352
Revenue$B
1.165
1.196
1.209
1.230
1.258
1.326
1.361
1.433
1.493
1.537
1.470
4.08%
3.17%
85
13.44
Revenue growth%
19.57
22.00
20.75
23.66
22.75
23.86
21.14
21.38
23.04
25.19
16.14
23.04
22.37
25
13.59
Gross margin%
11.93
10.99
8.96
7.80
10.69
13.63
12.36
11.68
9.70
9.09
14.17
11.68
10.84
29
29.19
Operating margin%
11.50
11.61
13.80
15.72
17.08
18.31
16.77
18.09
19.71
19.93
20.11
18.31
16.93
9
13.63
Net margin%
17.77
15.96
17.79
16.09
18.17
20.30
20.50
21.85
23.15
25.76
16.42
21.85
19.23
11
24.05
P/E ratio (avg)x
47.67
45.39
50.79
53.02
60.00
58.37
55.26
63.31
61.34
62.72
26.20
61.34
56.82
37
30.31
EV/EBITx
5.569
5.712
5.324
5.148
5.290
5.649
6.439
6.424
7.321
7.712
36.64
6.439
5.681
80
17.60
FCF yield (avg)%
2.06
1.12
2.36
3.34
1.49
0.97
2.20
4.09
6.66
4.18
21.95
4.09
2.28
68
9.77
FCF margin%
26.20
29.07
29.62
27.26
30.21
29.81
28.30
29.31
29.38
30.96
3.24
29.38
29.35
20
0.564
FCF / Net incomex
0.791
0.862
0.875
0.909
0.995
0.939
0.886
0.941
0.915
0.906
0.627
0.915
0.908
53
6.90
ROIC%
4.56
3.85
6.63
8.52
5.83
3.53
5.09
5.11
6.93
5.86
17.87
5.11
5.47
7
21.16
Return on equity%
9.66
11.04
11.19
11.51
12.04
11.85
11.74
12.81
13.33
11.36
9.86
11.85
11.62
55
20.05
Return on assets%
3.55
0.55
0.40
0.40
0.40
0.40
3.16
2.85
2.27
4.05
4.71
2.85
1.41
84
3.79
EPS$
2.74
3.24
3.57
3.57
3.66
4.30
5.15
5.96
6.74
6.93
3.96
13.62%
11.58%
—
5.89
EPS growth%
6.21
6.67
8.69
7.51
6.59
9.31
11.49
14.48
16.93
14.00
9.88
14.00
9.00
24
3.75
Bookvalue per sh$
3.08
2.92
2.93
3.11
3.29
3.66
4.02
4.05
4.32
4.84
1.50
8.07%
5.15%
—
5.00
FCF per share$
2.46
2.39
2.60
2.37
2.32
2.34
2.33
2.64
2.88
2.65
3.42
2.68%
1.92%
—
1.73
Dividend per sh$
1.59
1.49
1.63
1.69
1.69
1.69
1.88
2.10
2.18
2.33
4.75
6.70%
5.47%
—
13.63
Div yield (avg)%
15.99
18.07
18.50
16.41
16.44
16.37
16.89
15.41
15.25
15.20
2.89
15.41
16.39
35
23.82
Payout ratio%
17.98
17.27
18.62
20.71
19.00
17.52
16.39
13.69
11.76
10.20
12.63
13.69
17.40
86
160.4
Shares (diluted)M
218.2
240.2
251.3
263.4
285.7
291.8
341.7
336.1
389.4
417.4
162.4
7.88%
7.19%
84
20.47
Buyback yield%
31.78
32.15
30.61
31.84
31.91
31.38
30.41
33.22
34.28
34.64
28.22
33.22
31.88
82
0.956
D/E ratiox
0.440
0.450
0.467
0.500
0.448
0.453
0.458
0.440
0.458
0.451
1.160
0.453
0.452
19
0.857
Enterprise value$B
0.764
0.759
0.699
0.710
0.719
0.769
0.827
0.880
0.803
0.810
1.558
2.40%
0.57%
6
1.750
LT debt$B
2.998
3.604
3.637
3.636
4.113
4.604
5.545
6.171
6.806
7.915
1.126
13.99%
10.55%
13
Revenue
$1.537B
3.17%
1.00×
Cost of revenue
$1.076B
3.17%
1.00×
Operating expenses
$309.5M
3.35%
1.02×
Goodwill & intangibles
18.36%
Property and equipment
18.17%