0.177
Revenue$B
0.487
0.522
0.572
0.612
0.677
0.726
0.779
0.847
0.920
1.017
0.185
8.50%
8.66%
30
21.36
Revenue growth%
22.92
25.12
23.42
22.70
20.90
21.75
23.06
23.72
22.12
22.18
3.08
22.18
22.81
77
25.31
Gross margin%
3.60
5.84
6.22
8.51
6.48
5.97
4.57
6.51
5.72
3.99
21.40
5.72
5.91
43
29.16
Operating margin%
19.70
19.38
20.82
18.99
18.99
16.38
16.97
15.19
13.24
15.83
25.33
15.83
17.98
41
19.09
Net margin%
35.88
34.79
35.36
35.01
35.24
35.75
34.11
34.67
35.02
35.84
21.33
35.02
35.13
22
22.39
P/E ratio (avg)x
11.23
11.10
10.92
12.20
13.57
14.32
15.25
14.97
16.60
17.58
10.74
15.25
13.94
54
20.10
EV/EBITx
11.64
13.69
14.87
15.17
18.06
20.54
21.62
20.86
21.46
20.83
30.04
20.86
19.30
37
3.70
FCF yield (avg)%
9.81
9.86
8.00
9.86
11.47
10.21
12.09
11.62
8.68
6.01
12.92
10.21
9.86
42
20.50
FCF margin%
18.81
19.16
17.59
19.05
18.31
17.99
18.81
16.49
13.83
15.85
11.91
16.49
18.15
19
1.507
FCF / Net incomex
0.378
0.372
0.386
0.465
0.473
0.469
0.514
0.594
0.596
0.587
0.934
0.587
0.471
43
4.16
ROIC%
27.69
25.66
27.19
28.39
29.68
28.58
28.36
27.57
28.56
30.02
10.62
28.56
28.38
55
7.49
Return on equity%
27.70
27.97
30.13
31.99
33.51
31.47
29.42
31.15
31.13
33.04
26.29
31.15
31.14
41
8.73
Return on assets%
2.84
1.15
0.40
0.40
0.40
2.83
2.04
2.04
1.82
3.09
16.19
2.04
1.93
62
0.28
EPS$
0.18
0.19
0.18
0.19
0.20
0.19
0.18
0.17
0.20
0.22
0.29
2.31%
1.72%
—
15.84
EPS growth%
29.42
31.58
28.81
27.83
27.86
25.08
24.19
23.78
25.29
26.29
22.17
25.08
27.06
65
0.29
Bookvalue per sh$
0.25
0.25
0.28
0.26
0.25
0.23
0.25
0.27
0.26
0.25
0.42
0.04%
0.33%
—
0.48
FCF per share$
0.17
0.16
0.17
0.15
0.16
0.15
0.14
0.15
0.14
0.14
0.34
(1.80%)
(3.04%)
—
0.21
Dividend per sh$
0.54
0.54
0.57
0.50
0.44
0.42
0.36
0.38
0.36
0.32
0.29
(6.52%)
(5.20%)
—
19.65
Div yield (avg)%
10.10
12.08
14.14
11.14
12.03
9.44
6.57
4.17
4.22
4.67
17.08
4.67
9.77
10
9.18
Payout ratio%
0.40
1.58
3.16
4.44
5.40
5.98
4.60
3.62
4.73
3.39
24.21
4.60
4.03
88
0.823
Shares (diluted)B
1.078
1.176
1.238
1.411
1.374
1.294
1.346
1.349
1.470
1.514
0.813
1.96%
5.06%
66
23.33
Buyback yield%
14.44
12.34
13.08
11.75
11.17
11.76
9.47
10.67
13.34
11.42
13.71
11.42
11.76
8
1.339
D/E ratiox
0.137
0.136
0.115
0.121
0.130
0.125
0.130
0.118
0.107
0.101
0.107
0.118
0.123
53
0.806
Enterprise value$B
1.041
1.103
1.195
1.191
1.285
1.252
1.425
1.642
1.658
1.768
0.237
6.58%
6.35%
85
838.2
LT debt$M
587.3
645.2
653.9
663.5
654.0
708.6
718.2
841.3
816.1
948.4
771.3
7.72%
5.48%
7
Revenue
$1.017B
8.66%
1.00×
Cost of revenue
$515.7M
8.79%
1.01×
Operating expenses
$178.5M
8.43%
0.98×
Property and equipment
22.88%
Goodwill & intangibles
14.63%