0.519
Revenue$B
0.633
0.677
0.740
0.789
0.847
0.935
1.003
1.074
1.149
1.232
0.572
7.78%
7.71%
42
24.05
Revenue growth%
14.44
16.75
17.11
15.28
14.81
15.45
17.20
17.36
16.11
18.74
27.13
17.20
16.43
50
8.42
Gross margin%
12.17
11.44
10.18
12.69
13.33
15.34
17.02
15.96
18.62
16.39
9.51
16.39
14.33
94
16.25
Operating margin%
10.31
9.42
8.17
8.68
10.95
9.77
8.11
10.56
7.67
5.45
27.27
8.11
9.05
83
25.61
Net margin%
22.13
24.99
26.60
28.78
26.89
26.86
27.19
28.64
26.23
28.58
24.98
27.19
26.87
16
28.41
P/E ratio (avg)x
53.35
51.71
56.98
55.95
55.95
61.01
61.72
65.70
74.31
73.46
17.89
65.70
58.99
93
27.16
EV/EBITx
41.23
40.95
41.39
43.60
50.66
49.11
54.68
53.96
62.49
59.14
34.37
54.68
49.88
15
17.10
FCF yield (avg)%
24.36
26.47
27.89
27.94
27.62
24.95
24.79
23.34
22.75
23.85
19.50
23.85
24.87
61
11.10
FCF margin%
11.25
11.32
13.03
14.67
11.92
12.00
11.16
10.96
13.77
10.81
19.51
11.16
11.62
90
1.153
FCF / Net incomex
0.295
0.266
0.269
0.233
0.214
0.217
0.223
0.233
0.238
0.231
0.773
0.231
0.233
73
28.13
ROIC%
15.78
18.42
20.45
19.07
21.78
19.18
19.73
20.38
18.91
17.69
11.82
19.18
19.13
59
23.05
Return on equity%
22.99
21.62
19.43
20.28
19.08
18.54
20.97
23.21
23.41
21.04
25.59
21.04
21.00
43
17.85
Return on assets%
10.13
10.35
11.27
12.12
10.44
10.48
10.69
12.65
14.40
12.84
7.81
12.65
10.98
84
1.07
EPS$
0.75
0.75
0.73
0.76
0.78
0.77
0.73
0.65
0.63
0.60
1.18
(5.10%)
(1.95%)
—
29.42
EPS growth%
24.41
26.27
26.06
25.80
26.43
25.37
23.65
24.33
23.81
22.56
26.48
23.81
24.89
12
1.19
Bookvalue per sh$
1.51
1.35
1.45
1.53
1.64
1.80
1.93
1.90
1.87
1.90
0.67
3.03%
3.14%
—
0.86
FCF per share$
0.27
0.25
0.26
0.28
0.29
0.31
0.31
0.34
0.37
0.38
1.15
5.68%
3.09%
—
1.00
Dividend per sh$
0.73
0.78
0.76
0.73
0.71
0.74
0.82
0.90
0.83
0.83
0.86
3.18%
1.22%
—
25.33
Div yield (avg)%
17.59
20.20
20.98
19.02
22.02
19.96
19.06
19.85
18.41
17.77
16.05
19.06
19.45
58
24.46
Payout ratio%
14.48
16.53
15.71
17.87
19.11
16.48
17.54
15.20
17.78
16.46
8.26
16.48
16.50
71
228.0
Shares (diluted)M
206.8
222.3
205.6
221.0
218.3
186.0
168.6
176.3
173.7
183.2
219.5
(3.44%)
(0.84%)
12
24.89
Buyback yield%
21.27
22.70
22.39
24.20
26.96
28.76
29.45
28.71
26.36
26.90
15.97
28.71
26.63
12
0.102
D/E ratiox
0.577
0.575
0.609
0.660
0.710
0.768
0.799
0.784
0.832
0.924
0.163
0.799
0.739
40
1,010
Enterprise value$M
622.0
560.5
531.8
555.4
526.2
575.1
598.5
636.9
647.2
612.1
669.3
3.07%
(0.32%)
69
661.5
LT debt$M
532.8
521.0
580.4
553.0
601.3
575.6
557.4
590.2
582.2
627.8
381.8
0.86%
0.66%
72
Revenue
$1.232B
7.71%
1.00×
Cost of revenue
$572.2M
7.75%
1.00×
Operating expenses
$273.6M
7.16%
0.95×
Property and equipment
15.85%