1.360
Revenue$B
0.897
0.966
1.054
1.101
1.151
1.231
1.292
1.403
1.529
1.609
1.497
6.94%
6.87%
31
3.93
Revenue growth%
16.80
14.49
11.92
12.45
14.57
13.73
12.15
13.41
11.16
12.83
24.58
12.83
13.12
45
11.44
Gross margin%
2.42
1.09
1.04
0.52
1.24
0.40
0.40
0.41
0.40
0.40
29.75
0.40
0.46
53
24.33
Operating margin%
20.72
18.35
20.06
21.67
21.09
19.50
18.22
19.62
17.99
20.03
10.48
19.50
19.83
39
28.91
Net margin%
12.73
15.29
15.48
12.76
12.76
15.18
13.93
16.07
18.30
17.43
10.55
16.07
15.23
61
32.17
P/E ratio (avg)x
17.01
17.70
18.01
18.10
18.76
18.68
18.88
18.37
18.05
19.88
36.76
18.68
18.24
45
21.32
EV/EBITx
33.29
33.92
38.21
40.59
44.60
44.00
52.54
55.21
62.17
64.78
22.09
55.21
44.30
90
13.48
FCF yield (avg)%
6.09
5.03
2.86
0.92
0.87
0.40
0.40
1.49
1.76
0.40
21.25
0.40
1.20
49
8.67
FCF margin%
10.21
12.99
13.57
13.84
12.44
11.70
11.70
9.54
9.54
7.23
11.23
9.54
11.70
81
1.318
FCF / Net incomex
0.351
0.313
0.286
0.301
0.288
0.289
0.323
0.345
0.332
0.359
0.192
0.332
0.318
54
12.19
ROIC%
27.37
25.84
27.70
27.76
27.17
25.90
26.51
24.71
27.42
27.36
24.22
26.51
27.26
69
4.57
Return on equity%
30.02
30.30
31.70
34.23
35.30
37.20
36.62
35.54
34.04
33.46
16.37
35.54
34.14
84
29.99
Return on assets%
2.86
2.53
0.42
0.40
0.40
0.40
1.63
0.74
3.36
2.47
17.58
1.63
1.19
70
0.19
EPS$
0.85
0.90
1.02
1.07
1.23
1.44
1.65
1.72
1.72
1.70
0.21
6.63%
8.68%
—
23.04
EPS growth%
20.86
21.68
22.73
24.80
26.77
28.25
28.53
29.58
29.60
31.71
13.96
29.58
27.51
46
0.58
Bookvalue per sh$
0.29
0.26
0.28
0.29
0.27
0.26
0.27
0.29
0.27
0.25
0.14
(1.44%)
(1.84%)
—
0.61
FCF per share$
0.24
0.21
0.22
0.20
0.17
0.18
0.18
0.16
0.17
0.15
0.40
(2.35%)
(4.59%)
—
0.50
Dividend per sh$
0.32
0.34
0.34
0.37
0.34
0.35
0.33
0.30
0.29
0.30
0.25
(2.61%)
0.25%
—
18.53
Div yield (avg)%
0.40
1.65
0.40
0.40
3.40
1.69
4.67
4.20
6.10
6.23
24.57
4.67
2.54
27
28.57
Payout ratio%
11.88
14.75
14.23
11.42
13.12
12.33
14.99
16.83
18.12
15.79
28.25
15.79
14.49
16
1.803
Shares (diluted)B
1.673
1.902
2.162
2.293
2.607
2.642
3.070
3.350
3.796
4.086
1.857
9.41%
10.27%
19
17.87
Buyback yield%
28.25
29.77
32.65
33.92
34.79
31.85
33.66
31.30
33.67
33.03
16.24
33.03
32.84
40
0.162
D/E ratiox
0.960
1.084
1.163
1.120
1.055
1.168
1.061
0.956
0.886
0.791
0.471
0.956
1.058
59
1.871
Enterprise value$B
1.038
0.961
0.946
0.975
0.949
0.946
1.050
1.166
1.026
1.114
1.781
3.26%
(0.62%)
22
0.581
LT debt$B
1.342
1.447
1.608
1.733
1.990
2.055
2.012
2.188
2.639
2.961
0.580
8.27%
8.63%
69
Revenue
$1.609B
6.87%
1.00×
Cost of revenue
$962.7M
6.74%
0.99×
Operating expenses
$183.2M
7.61%
1.07×
Property and equipment
16.59%