0.569
Revenue$B
0.739
0.776
0.792
0.823
0.841
0.895
0.927
0.960
0.993
1.019
0.607
3.91%
3.90%
81
10.62
Revenue growth%
19.79
18.09
19.75
21.23
23.71
24.72
25.76
26.36
24.13
21.83
21.75
24.72
22.77
58
26.13
Gross margin%
20.30
20.92
19.04
20.02
20.22
21.68
21.38
22.72
22.68
21.99
19.96
21.99
21.15
94
26.79
Operating margin%
24.77
26.51
26.94
29.28
32.22
31.44
29.40
30.10
30.79
30.54
24.25
30.54
29.75
59
10.25
Net margin%
26.30
24.83
23.99
22.55
22.11
21.76
21.13
19.98
22.79
25.43
21.91
21.76
22.67
41
34.48
P/E ratio (avg)x
14.36
14.15
13.59
14.60
13.76
15.33
15.81
17.45
18.23
18.40
37.91
17.45
14.96
40
24.46
EV/EBITx
16.03
17.08
19.85
21.08
23.67
26.03
28.40
31.27
33.70
37.41
12.31
31.27
24.85
7
16.03
FCF yield (avg)%
11.80
9.75
9.35
9.04
8.57
11.49
12.24
9.28
10.05
11.82
2.35
11.49
9.90
23
4.30
FCF margin%
3.01
6.00
5.96
7.08
5.78
4.98
3.21
1.40
0.90
1.64
20.00
1.64
4.09
9
0.390
FCF / Net incomex
1.534
1.621
1.676
1.788
1.759
1.885
1.712
1.666
1.627
1.486
0.646
1.666
1.671
84
10.54
ROIC%
7.89
5.60
2.84
0.60
0.61
2.79
5.59
7.47
8.35
9.61
22.86
7.47
5.59
87
3.83
Return on equity%
18.36
20.46
22.30
21.45
22.71
21.49
18.85
19.34
19.09
16.79
17.06
19.09
19.90
42
10.91
Return on assets%
13.87
12.36
9.82
10.96
8.27
10.77
10.49
10.94
11.27
11.59
6.55
10.94
10.95
7
1.07
EPS$
0.45
0.45
0.42
0.48
0.54
0.52
0.55
0.54
0.58
0.56
1.17
1.04%
1.72%
—
23.74
EPS growth%
7.42
7.01
6.77
8.36
9.62
7.45
9.57
10.99
10.91
11.68
26.33
10.91
8.97
93
0.87
Bookvalue per sh$
0.40
0.45
0.44
0.45
0.44
0.49
0.51
0.58
0.61
0.71
0.72
9.74%
6.66%
—
1.05
FCF per share$
1.72
1.89
2.11
2.09
2.39
2.66
2.76
2.77
2.68
3.02
0.43
4.73%
5.43%
—
0.52
Dividend per sh$
1.46
1.67
1.75
1.67
1.85
2.13
2.44
2.65
2.94
2.93
0.69
9.62%
8.26%
—
9.34
Div yield (avg)%
0.71
0.40
1.00
0.40
3.27
4.63
4.78
3.59
5.16
4.23
29.75
4.63
3.43
42
22.64
Payout ratio%
31.94
28.95
28.59
29.50
28.77
30.14
29.88
32.48
30.70
29.23
10.81
30.14
29.69
43
0.674
Shares (diluted)B
0.799
0.913
1.055
1.063
1.270
1.304
1.478
1.741
1.952
2.190
0.696
11.52%
12.06%
71
27.78
Buyback yield%
32.56
34.72
37.21
39.38
41.91
38.94
38.95
39.76
40.56
40.78
6.79
39.76
39.16
90
1.146
D/E ratiox
2.111
2.354
2.360
2.501
2.362
2.420
2.253
2.171
2.091
1.985
0.994
2.171
2.304
56
0.576
Enterprise value$B
0.637
0.683
0.748
0.867
0.903
0.961
0.951
1.092
1.036
1.007
0.563
2.20%
5.25%
50
0.084
LT debt$B
1.440
1.516
1.534
1.512
1.589
1.530
1.746
1.828
2.102
2.108
0.808
5.82%
5.61%
11
Revenue
$1.019B
3.90%
1.00×
Cost of revenue
$580.0M
3.79%
0.99×
Operating expenses
$201.2M
4.57%
1.07×
Property and equipment
15.14%
Goodwill & intangibles
15.14%