0.122
Revenue$B
0.860
0.936
0.986
1.055
1.145
1.222
1.314
1.430
1.499
1.577
0.125
6.61%
6.99%
51
28.09
Revenue growth%
13.72
12.89
10.98
8.00
8.17
8.38
5.72
7.91
7.54
9.67
18.67
7.91
8.28
68
12.56
Gross margin%
4.40
6.15
8.79
7.48
7.56
5.39
3.36
3.02
3.67
5.66
19.04
3.67
5.52
15
24.03
Operating margin%
11.69
13.02
10.70
11.44
10.31
9.91
8.57
6.47
8.35
10.31
6.15
8.57
10.31
61
4.45
Net margin%
20.11
22.50
20.44
23.41
25.58
25.60
26.89
27.69
25.46
28.18
10.39
26.89
25.52
64
34.98
P/E ratio (avg)x
22.56
24.30
24.87
26.97
27.68
28.17
26.89
30.31
32.96
36.36
18.70
30.31
27.32
32
18.61
EV/EBITx
11.20
10.96
12.83
14.36
15.48
15.22
16.18
18.40
19.05
19.88
26.72
18.40
15.35
47
9.61
FCF yield (avg)%
11.82
13.87
14.51
13.89
12.50
12.46
14.61
15.89
18.82
18.17
2.96
15.89
14.20
21
8.03
FCF margin%
29.45
28.05
29.22
30.38
31.32
29.16
31.92
30.16
27.54
25.68
27.33
29.16
29.34
93
0.154
FCF / Net incomex
0.861
0.874
0.969
1.123
1.305
1.473
1.572
1.600
1.817
1.910
0.319
1.600
1.389
80
29.09
ROIC%
11.36
9.90
8.73
7.81
5.29
6.75
9.29
6.77
5.43
7.13
22.17
6.77
7.47
87
26.21
Return on equity%
20.25
23.05
21.24
18.48
16.93
15.90
17.29
18.31
20.38
21.62
26.01
18.31
19.37
21
22.70
Return on assets%
27.65
30.28
29.05
32.00
30.08
32.70
31.30
28.68
27.49
30.08
12.37
30.08
30.08
78
0.61
EPS$
0.75
0.71
0.67
0.72
0.77
0.74
0.78
0.74
0.67
0.72
0.65
(1.37%)
0.21%
—
8.21
EPS growth%
12.26
13.20
14.33
12.30
11.59
10.09
10.57
10.16
7.70
10.56
16.46
10.16
11.08
9
0.25
Bookvalue per sh$
0.48
0.57
0.59
0.61
0.65
0.69
0.69
0.71
0.71
0.78
0.33
3.68%
6.58%
—
0.10
FCF per share$
0.13
0.11
0.11
0.11
0.10
0.10
0.09
0.08
0.08
0.08
0.26
(3.57%)
(3.84%)
—
0.20
Dividend per sh$
0.74
0.86
1.02
1.20
1.36
1.35
1.56
1.74
1.71
1.73
0.47
5.01%
8.51%
—
11.94
Div yield (avg)%
12.43
14.07
11.28
9.34
7.96
7.84
10.04
11.03
11.46
11.01
19.98
11.01
11.02
54
20.46
Payout ratio%
23.69
20.83
18.15
15.50
14.79
14.34
16.23
19.17
20.44
20.44
23.73
19.17
18.66
58
1.651
Shares (diluted)B
1.213
1.120
1.098
1.018
1.033
1.102
1.136
1.048
0.935
0.811
1.659
(4.71%)
(4.77%)
73
20.90
Buyback yield%
28.79
28.88
26.59
27.72
25.93
24.00
25.92
23.41
21.52
18.59
25.91
23.41
25.93
25
0.940
D/E ratiox
0.748
0.808
0.749
0.678
0.617
0.618
0.563
0.603
0.531
0.505
0.480
0.563
0.618
75
0.864
Enterprise value$B
1.611
1.882
1.764
1.677
1.758
1.714
1.937
1.990
1.867
2.064
0.848
3.26%
2.23%
27
1,808
LT debt$M
973.2
937.3
884.4
769.2
742.1
703.9
627.1
676.2
711.2
623.6
850.6
(3.42%)
(4.48%)
67
Revenue
$1.577B
6.99%
1.00×
Cost of revenue
$1.035B
6.90%
0.99×
Operating expenses
$205.1M
7.32%
1.03×
Property and equipment
17.56%