0.219
Revenue$B
0.578
0.625
0.682
0.738
0.775
0.823
0.880
0.956
1.012
1.091
0.238
7.08%
7.47%
64
27.49
Revenue growth%
9.41
10.96
8.74
8.33
10.39
12.07
13.71
11.40
10.27
7.45
29.98
11.40
10.33
87
25.78
Gross margin%
10.79
8.10
9.11
6.38
6.09
6.00
7.56
10.30
9.85
12.42
25.08
9.85
8.60
15
11.63
Operating margin%
26.84
28.69
27.28
24.89
21.98
22.67
23.36
21.41
21.75
21.51
12.32
21.75
23.01
44
11.91
Net margin%
15.00
17.73
20.67
19.74
22.54
24.00
23.89
22.77
25.13
25.99
16.06
24.00
22.65
59
13.90
P/E ratio (avg)x
13.65
15.05
16.53
15.62
17.48
18.19
19.57
18.25
17.02
17.26
35.06
18.19
17.14
65
24.61
EV/EBITx
29.79
34.80
41.16
41.27
39.47
44.59
52.82
60.03
65.40
71.54
13.12
60.03
42.93
28
16.91
FCF yield (avg)%
19.12
16.55
18.58
16.48
15.58
18.57
21.54
21.82
19.28
21.95
9.95
21.54
18.85
15
25.62
FCF margin%
12.84
12.24
14.00
11.08
8.43
10.09
11.48
13.41
12.12
11.97
14.41
11.97
12.05
19
1.682
FCF / Net incomex
2.383
2.472
2.492
2.870
3.002
2.944
3.211
3.570
3.675
3.844
1.766
3.570
2.973
9
18.18
ROIC%
18.57
18.91
17.57
14.66
17.24
19.77
21.53
23.39
22.12
20.44
11.56
21.53
19.34
45
14.50
Return on equity%
13.37
11.04
12.14
13.11
13.09
13.29
12.01
12.11
12.07
14.14
24.86
12.11
12.62
22
23.45
Return on assets%
5.82
5.09
7.60
7.95
8.03
8.91
11.77
13.01
11.53
9.30
16.52
11.53
8.47
25
2.64
EPS$
4.73
5.36
5.30
5.41
6.02
5.82
5.94
6.37
6.71
6.18
2.87
0.50%
1.82%
—
7.63
EPS growth%
2.59
3.19
2.48
1.88
1.67
0.55
1.36
3.71
4.74
6.98
2.24
3.71
2.54
38
2.13
Bookvalue per sh$
2.25
2.33
2.30
2.23
2.22
2.18
2.29
2.35
2.63
2.56
4.56
2.88%
0.75%
—
4.84
FCF per share$
2.17
1.97
2.13
2.26
2.40
2.54
2.22
2.42
2.60
2.76
5.19
2.83%
2.12%
—
4.02
Dividend per sh$
3.12
3.33
3.13
3.52
3.76
3.89
3.83
3.50
3.37
3.33
1.68
(2.42%)
0.61%
—
6.32
Div yield (avg)%
20.96
18.95
17.24
20.09
21.94
21.45
23.88
21.46
22.19
19.43
6.05
21.46
21.20
80
29.83
Payout ratio%
13.26
13.80
16.35
14.31
15.26
16.00
18.25
17.51
14.80
11.84
14.42
16.00
15.03
58
189.2
Shares (diluted)M
193.5
191.2
210.3
192.8
177.5
177.1
198.7
193.9
219.0
203.0
181.1
2.73%
1.46%
16
20.87
Buyback yield%
33.22
36.01
38.13
40.74
38.41
35.78
38.19
37.10
36.66
37.11
11.91
37.10
37.10
68
0.988
D/E ratiox
0.861
0.758
0.748
0.791
0.715
0.765
0.807
0.790
0.765
0.678
1.334
0.765
0.765
56
0.694
Enterprise value$B
0.524
0.473
0.432
0.463
0.432
0.400
0.398
0.389
0.347
0.386
1.141
(2.22%)
(3.59%)
68
1.064
LT debt$B
1.079
1.030
1.160
1.083
1.189
1.154
1.325
1.297
1.372
1.362
0.950
2.76%
3.62%
7
Revenue
$1.091B
7.47%
1.00×
Cost of revenue
$642.7M
7.50%
1.00×
Operating expenses
$260.5M
7.48%
1.00×
Property and equipment
19.64%