0.534
Revenue$B
0.745
0.768
0.808
0.843
0.880
0.927
0.953
1.000
1.072
1.107
0.565
4.70%
4.49%
91
13.53
Revenue growth%
26.29
24.89
27.32
26.63
28.14
29.20
26.91
23.95
23.89
22.24
18.28
23.95
26.46
7
4.90
Gross margin%
17.22
16.89
17.35
16.90
16.91
16.12
14.23
17.10
17.11
19.45
22.53
17.10
17.00
43
12.96
Operating margin%
1.65
0.40
1.67
2.13
1.80
1.63
3.49
4.06
3.80
5.62
29.05
3.80
1.96
87
8.69
Net margin%
12.56
11.64
14.36
14.64
15.77
18.06
16.61
14.24
11.68
12.43
9.46
14.24
14.30
17
36.10
P/E ratio (avg)x
25.51
24.87
25.11
24.64
24.58
24.10
24.54
25.69
27.24
26.83
34.52
25.69
24.99
29
24.61
EV/EBITx
33.69
36.88
40.17
42.94
40.03
38.44
43.61
47.41
48.73
53.83
8.702
47.41
41.55
8
8.18
FCF yield (avg)%
7.28
6.42
7.30
6.19
3.43
2.51
1.69
0.40
2.43
0.40
28.49
1.69
2.97
41
22.67
FCF margin%
7.48
9.78
10.29
10.11
10.31
7.38
8.90
7.98
6.47
4.45
12.16
7.38
8.44
23
0.134
FCF / Net incomex
1.855
1.881
1.881
2.167
2.325
2.722
3.010
3.528
3.664
3.501
1.283
3.501
2.523
69
5.25
ROIC%
11.83
14.25
11.65
9.90
10.66
9.16
8.90
8.78
9.64
10.80
8.46
9.16
10.28
19
4.59
Return on equity%
20.41
18.13
16.06
17.25
15.57
16.58
17.77
18.21
19.37
20.34
11.89
18.21
17.95
78
23.13
Return on assets%
10.91
12.31
10.50
11.18
10.73
10.51
10.08
10.56
9.59
10.18
2.81
10.18
10.54
42
2.93
EPS$
2.72
3.03
3.15
3.58
3.90
4.31
5.16
6.11
6.45
6.33
3.24
10.19%
10.40%
—
26.98
EPS growth%
18.75
16.74
15.30
14.72
14.64
12.25
9.68
7.03
8.69
9.22
14.24
9.22
13.45
92
7.80
Bookvalue per sh$
8.54
7.88
7.03
7.50
6.84
6.91
6.26
6.96
6.63
6.74
2.73
(0.29%)
(2.01%)
—
8.44
FCF per share$
2.54
2.54
2.71
2.46
2.41
2.33
2.08
2.20
1.96
1.96
2.52
(4.12%)
(3.72%)
—
9.62
Dividend per sh$
6.84
6.15
6.27
5.58
5.02
4.42
3.81
4.04
4.41
4.19
9.42
(3.55%)
(4.28%)
—
25.71
Div yield (avg)%
26.64
26.02
23.25
22.92
23.58
20.82
23.23
24.99
26.67
25.58
26.37
24.99
24.29
18
25.41
Payout ratio%
9.04
6.38
7.89
8.57
11.09
9.51
8.42
5.67
8.59
10.41
23.62
8.59
8.58
6
49.99
Shares (diluted)M
53.30
51.38
50.04
47.85
45.67
46.85
47.90
52.01
50.46
55.31
50.33
3.90%
0.81%
13
29.31
Buyback yield%
15.51
15.94
16.28
17.50
19.23
22.04
24.04
21.79
23.69
24.48
5.21
23.69
20.51
59
1.209
D/E ratiox
0.187
0.184
0.183
0.183
0.177
0.181
0.179
0.193
0.186
0.175
0.275
0.181
0.183
33
959.2
Enterprise value$M
450.1
514.5
583.5
561.8
615.8
583.4
673.5
729.9
748.3
757.0
232.2
4.22%
5.80%
33
0.485
LT debt$B
1.061
1.139
1.007
0.952
0.985
0.862
0.837
0.829
0.868
0.904
0.936
(1.70%)
(1.72%)
6
Revenue
$1.107B
4.49%
1.00×
Cost of revenue
$750.2M
4.41%
0.99×
Operating expenses
$205.2M
4.83%
1.03×
Goodwill & intangibles
16.82%
Property and equipment
13.63%