1.208
Revenue$B
0.963
0.977
1.004
1.018
1.047
1.082
1.140
1.191
1.239
1.304
1.271
4.48%
3.22%
78
23.97
Revenue growth%
6.61
6.11
4.44
5.96
8.49
7.16
8.42
7.98
8.34
5.61
4.65
7.98
6.89
92
11.62
Gross margin%
0.40
0.40
0.78
0.40
0.71
2.85
4.10
3.55
2.10
4.23
18.46
3.55
1.44
60
16.77
Operating margin%
17.78
18.43
17.79
20.44
20.86
21.57
23.71
23.67
25.71
24.17
22.36
23.71
21.22
16
7.59
Net margin%
6.08
8.39
6.58
7.15
6.14
6.98
8.38
5.67
6.40
3.66
26.65
6.40
6.49
59
7.892
P/E ratio (avg)x
14.50
14.52
15.66
18.14
21.40
25.25
25.40
27.78
30.35
35.07
21.02
27.78
23.32
62
33.83
EV/EBITx
30.25
29.85
27.71
28.07
29.42
30.54
28.44
26.82
26.89
29.12
14.02
28.44
28.78
55
15.80
FCF yield (avg)%
27.26
26.20
23.36
21.58
20.75
18.30
20.86
22.76
23.14
24.11
20.31
22.76
22.95
55
5.15
FCF margin%
6.93
7.55
7.81
5.71
6.98
7.88
10.46
7.61
7.84
5.21
26.00
7.84
7.58
45
0.271
FCF / Net incomex
0.113
0.116
0.135
0.141
0.145
0.166
0.179
0.179
0.215
0.246
0.402
0.179
0.156
35
13.47
ROIC%
27.67
25.21
24.66
25.17
27.86
27.32
28.24
30.49
32.30
34.19
4.58
30.49
27.77
57
25.02
Return on equity%
20.84
20.17
19.97
21.16
21.03
19.80
18.42
18.37
20.48
22.93
7.46
19.80
20.32
58
5.78
Return on assets%
3.52
3.76
5.96
3.78
5.16
3.97
1.46
0.40
0.40
0.42
26.36
0.42
3.64
42
4.16
EPS$
3.09
3.08
3.38
3.48
3.41
3.22
3.58
3.29
3.57
3.71
4.26
1.70%
3.11%
—
21.15
EPS growth%
3.65
3.20
5.69
8.49
7.26
6.12
3.63
6.38
6.30
7.54
27.36
6.30
6.21
59
1.85
Bookvalue per sh$
4.07
4.28
4.38
4.35
4.38
4.75
4.82
5.55
5.84
6.01
0.75
6.51%
4.93%
—
4.49
FCF per share$
5.16
5.76
5.94
5.66
5.71
6.42
7.06
6.99
7.67
8.54
2.67
8.37%
6.18%
—
3.22
Dividend per sh$
3.76
3.38
3.62
3.68
4.06
3.72
3.35
3.46
3.50
3.71
3.72
(1.78%)
(1.11%)
—
27.43
Div yield (avg)%
14.18
11.96
13.53
11.12
11.76
12.92
10.46
7.62
9.28
10.57
13.09
10.46
11.44
88
15.99
Payout ratio%
14.37
16.45
17.25
20.25
22.26
20.28
21.56
21.65
22.01
19.56
11.78
21.56
20.26
46
19.14
Shares (diluted)M
21.31
20.25
19.42
18.52
19.52
19.12
18.30
19.23
20.06
20.18
18.32
0.67%
0.94%
54
17.61
Buyback yield%
13.45
14.38
13.63
11.33
12.07
11.39
9.99
10.25
7.87
6.20
5.58
9.99
11.36
53
0.526
D/E ratiox
1.634
1.537
1.743
1.799
1.716
1.593
1.524
1.656
1.852
1.710
1.336
1.656
1.683
68
1.128
Enterprise value$B
0.970
1.058
1.067
0.985
1.097
1.254
1.431
1.487
1.448
1.340
0.198
4.10%
4.35%
29
757.3
LT debt$M
265.0
243.6
240.4
228.2
247.5
224.1
239.6
246.4
247.4
261.8
819.6
1.13%
0.44%
35
Revenue
$1.304B
3.22%
1.00×
Cost of revenue
$592.2M
3.56%
1.03×
Operating expenses
$301.5M
2.48%
0.93×
Cash and investments
20.95%
Goodwill & intangibles
16.17%
Property and equipment
15.93%