0.171
Revenue$B
0.875
0.878
0.886
0.907
0.945
0.987
1.003
1.047
1.055
1.061
0.182
2.34%
2.18%
13
4.43
Revenue growth%
15.37
15.63
14.81
14.04
16.55
15.28
13.98
14.04
12.53
12.86
5.02
13.98
14.43
7
8.34
Gross margin%
27.94
29.24
30.04
29.78
30.21
27.46
30.34
27.42
27.43
27.65
24.57
27.46
28.59
46
20.86
Operating margin%
0.40
0.40
0.40
3.00
1.79
4.53
6.95
4.03
3.94
3.81
13.06
4.03
3.40
54
6.00
Net margin%
2.30
0.40
1.05
2.11
3.46
4.45
2.08
0.44
2.01
2.87
14.32
2.08
2.10
79
24.55
P/E ratio (avg)x
41.25
37.65
37.37
40.07
39.95
43.47
46.19
44.07
40.23
40.27
23.17
43.47
40.25
71
21.19
EV/EBITx
10.52
9.185
8.553
8.187
8.823
8.380
7.873
8.350
7.341
8.042
8.346
8.042
8.365
75
27.10
FCF yield (avg)%
25.26
27.00
29.71
30.21
30.08
32.76
35.38
36.62
38.61
38.08
29.48
36.62
31.48
32
21.41
FCF margin%
20.47
20.87
22.59
25.10
24.22
21.86
21.98
19.96
22.15
19.28
24.44
21.86
21.92
77
0.337
FCF / Net incomex
1.927
2.121
2.057
2.171
1.944
1.738
1.700
1.620
1.467
1.307
1.035
1.620
1.833
51
10.85
ROIC%
8.92
9.03
10.35
12.81
14.78
13.13
10.44
10.59
9.91
12.03
17.06
10.59
10.52
78
5.41
Return on equity%
10.72
8.24
7.78
7.64
5.74
4.87
2.34
4.75
5.86
5.74
8.71
4.87
5.80
35
15.65
Return on assets%
15.93
15.93
17.07
18.31
17.77
15.00
14.32
13.17
13.39
12.08
8.90
13.39
15.47
64
0.33
EPS$
0.42
0.46
0.49
0.55
0.58
0.68
0.75
0.87
0.92
1.05
0.36
12.63%
11.23%
—
8.41
EPS growth%
4.71
6.63
4.97
3.41
2.32
3.84
1.89
0.65
3.30
6.18
23.64
3.30
3.63
19
0.39
Bookvalue per sh$
0.35
0.36
0.35
0.34
0.34
0.31
0.31
0.31
0.33
0.29
0.34
(3.15%)
(2.00%)
—
0.19
FCF per share$
0.31
0.32
0.37
0.41
0.40
0.39
0.40
0.44
0.43
0.43
0.06
1.50%
3.08%
—
0.15
Dividend per sh$
0.60
0.65
0.77
0.86
0.99
0.98
1.00
1.18
1.19
1.36
0.09
6.46%
9.87%
—
4.32
Div yield (avg)%
19.87
20.44
20.72
22.57
22.86
25.53
23.26
20.46
19.55
19.53
4.12
20.46
20.59
57
2.61
Payout ratio%
15.32
14.56
11.97
14.50
14.06
11.93
14.49
14.68
14.76
13.34
6.82
14.49
14.50
9
2.228
Shares (diluted)B
2.920
2.861
2.922
2.792
2.645
2.626
2.575
2.779
2.944
3.259
2.253
4.27%
2.09%
15
15.84
Buyback yield%
28.26
28.35
29.58
30.55
31.94
31.63
28.82
30.65
29.20
30.02
14.53
30.02
29.80
76
0.964
D/E ratiox
0.234
0.247
0.240
0.209
0.189
0.173
0.185
0.189
0.199
0.197
1.212
0.189
0.198
69
89.32
Enterprise value$M
822.3
856.4
887.1
831.1
777.0
775.0
774.3
732.7
756.1
760.3
913.0
(0.43%)
0.63%
8
106.0
LT debt$M
634.6
549.3
541.5
494.9
478.6
414.2
434.7
419.7
420.5
381.1
90.15
(4.45%)
(6.22%)
9
Revenue
$1.061B
2.18%
1.00×
Cost of revenue
$609.8M
2.11%
0.99×
Operating expenses
$250.5M
1.96%
0.98×
Property and equipment
16.67%