0.764
Revenue$B
0.811
0.875
0.956
1.029
1.116
1.213
1.322
1.402
1.518
1.638
0.780
7.96%
8.12%
20
29.87
Revenue growth%
21.69
21.36
21.78
19.33
18.06
15.20
15.10
12.45
14.68
11.68
6.01
14.68
16.63
70
20.49
Gross margin%
4.90
6.77
6.65
5.93
3.07
2.28
4.76
7.16
6.04
3.98
16.51
4.76
5.42
5
27.20
Operating margin%
29.31
29.50
29.31
26.38
24.33
25.17
22.82
20.59
20.65
23.36
14.30
22.82
24.75
90
25.08
Net margin%
18.40
15.43
14.67
12.24
13.25
15.13
13.97
12.78
10.90
10.83
6.03
12.78
13.61
41
12.75
P/E ratio (avg)x
51.39
56.77
54.21
59.75
60.12
63.36
65.69
73.87
74.06
73.82
30.42
73.82
61.74
67
25.07
EV/EBITx
20.91
20.04
23.63
24.78
28.13
27.99
31.22
33.60
32.09
35.91
13.25
32.09
28.06
63
7.82
FCF yield (avg)%
1.73
3.57
4.72
6.31
7.18
10.01
9.49
6.58
7.66
5.51
11.08
7.66
6.45
16
5.85
FCF margin%
5.78
7.60
5.56
5.04
2.22
1.30
1.89
2.24
4.46
6.12
9.82
2.24
4.75
29
1.612
FCF / Net incomex
1.508
1.357
1.399
1.303
1.458
1.546
1.638
1.474
1.598
1.630
1.256
1.598
1.491
58
17.70
ROIC%
5.61
7.34
10.11
11.01
12.15
14.63
12.55
10.34
11.44
8.78
14.52
11.44
10.67
63
12.39
Return on equity%
10.47
8.90
8.58
5.72
5.09
7.96
7.13
7.24
4.56
5.67
15.83
7.13
7.19
70
22.89
Return on assets%
16.44
18.37
17.94
16.91
15.37
18.03
18.87
16.62
18.39
18.83
3.45
18.39
17.99
54
0.44
EPS$
0.70
0.70
0.75
0.80
0.77
0.75
0.73
0.76
0.81
0.90
0.48
3.34%
2.86%
—
22.00
EPS growth%
3.66
4.91
2.01
2.08
4.59
5.31
5.88
8.03
10.41
8.86
14.98
8.03
5.11
62
0.51
Bookvalue per sh$
0.76
0.71
0.61
0.64
0.59
0.52
0.48
0.46
0.50
0.49
0.11
(3.62%)
(3.56%)
—
0.72
FCF per share$
0.41
0.37
0.35
0.34
0.37
0.34
0.30
0.30
0.27
0.25
0.15
(7.08%)
(4.50%)
—
0.72
Dividend per sh$
0.49
0.55
0.54
0.59
0.67
0.62
0.64
0.67
0.65
0.74
0.41
2.01%
3.90%
—
19.90
Div yield (avg)%
12.07
10.73
10.48
11.22
8.87
7.92
8.88
7.95
9.75
9.80
15.39
8.88
9.78
78
14.48
Payout ratio%
6.09
3.26
5.84
5.93
3.16
1.33
3.33
4.63
6.70
3.78
21.69
3.78
4.21
84
778.6
Shares (diluted)M
684.2
647.4
616.4
575.8
549.9
530.3
496.1
545.1
479.4
482.3
771.6
(2.59%)
(4.36%)
48
27.09
Buyback yield%
22.88
25.75
23.89
23.64
25.99
24.71
24.20
27.00
26.97
25.89
14.95
25.89
25.23
17
0.515
D/E ratiox
1.143
1.133
1.025
1.147
1.061
0.960
1.037
1.029
1.009
1.101
0.606
1.029
1.049
56
1.493
Enterprise value$B
0.408
0.443
0.425
0.457
0.466
0.424
0.481
0.514
0.560
0.518
1.284
2.16%
2.93%
59
0.793
LT debt$B
0.945
0.937
0.921
0.955
1.070
1.257
1.441
1.697
1.697
1.744
0.524
10.27%
6.78%
45
Revenue
$1.638B
8.12%
1.00×
Cost of revenue
$1.146B
8.12%
1.00×
Operating expenses
$242.0M
7.46%
0.94×
Property and equipment
17.92%