1.228
Revenue$B
1.101
1.161
1.235
1.322
1.376
1.449
1.547
1.667
1.767
1.864
1.362
6.25%
6.04%
86
3.95
Revenue growth%
23.97
24.17
24.03
25.13
26.68
26.60
27.55
24.91
22.93
21.46
16.39
24.91
24.54
11
15.36
Gross margin%
2.21
0.65
1.19
3.48
6.31
4.70
7.18
7.02
9.62
10.15
23.70
7.18
5.50
79
24.52
Operating margin%
19.22
17.88
19.04
19.90
18.38
20.17
20.57
21.77
24.03
26.98
12.68
21.77
20.04
56
26.97
Net margin%
9.44
12.41
15.03
17.29
17.34
14.41
16.63
15.08
15.99
17.48
6.96
15.99
15.53
56
17.02
P/E ratio (avg)x
48.03
52.21
54.00
61.06
68.55
81.21
81.05
87.68
88.77
90.27
27.44
87.68
74.80
35
6.026
EV/EBITx
50.71
54.45
56.93
61.92
67.85
76.11
77.54
78.74
78.93
88.37
31.73
78.74
71.98
15
23.77
FCF yield (avg)%
3.59
4.40
3.68
2.35
3.06
4.88
5.46
6.30
6.87
8.10
15.98
6.30
4.64
73
14.18
FCF margin%
17.89
15.05
13.94
14.23
16.77
16.25
16.63
18.93
20.86
22.73
11.11
18.93
16.70
94
0.813
FCF / Net incomex
0.445
0.521
0.600
0.639
0.611
0.583
0.572
0.634
0.697
0.669
0.498
0.634
0.605
7
25.72
ROIC%
21.82
19.60
21.05
23.73
25.69
23.59
25.99
27.87
30.54
31.96
19.16
27.87
24.71
59
8.55
Return on equity%
29.14
31.90
29.05
28.68
29.37
28.49
25.60
27.85
27.68
26.50
18.74
27.68
28.58
88
24.92
Return on assets%
19.80
19.30
21.88
24.58
24.79
25.02
22.35
21.52
19.65
16.66
15.26
21.52
21.70
44
1.09
EPS$
4.16
4.57
4.49
4.93
5.28
5.64
6.81
6.90
6.84
7.28
1.13
6.62%
5.79%
—
18.25
EPS growth%
25.08
26.04
26.04
26.99
27.58
30.53
32.83
31.19
33.44
31.89
18.83
31.89
29.05
91
3.66
Bookvalue per sh$
7.43
8.64
9.15
10.23
9.61
9.67
9.58
11.06
11.18
12.56
5.15
5.51%
6.73%
—
1.88
FCF per share$
3.92
4.05
4.41
5.20
5.29
5.26
6.00
6.90
8.10
8.60
3.24
10.18%
7.90%
—
2.34
Dividend per sh$
2.36
2.16
2.26
2.10
1.93
1.89
1.72
1.74
1.76
1.92
1.05
(0.15%)
(1.40%)
—
24.91
Div yield (avg)%
14.56
11.77
9.34
6.80
6.37
3.52
4.76
5.99
8.84
8.97
23.34
5.99
7.82
38
6.41
Payout ratio%
6.36
5.44
3.29
0.40
0.85
0.40
0.40
0.40
0.40
0.40
10.38
0.40
0.40
25
176.6
Shares (diluted)M
257.3
294.1
293.8
350.7
379.3
425.3
492.0
527.8
561.7
567.5
178.8
8.39%
9.52%
34
25.97
Buyback yield%
8.47
5.98
5.17
3.12
0.40
3.26
0.50
3.23
4.74
7.25
11.58
3.26
4.00
81
0.561
D/E ratiox
1.907
2.162
2.163
2.495
2.748
2.992
3.203
3.164
3.312
3.357
0.595
3.203
2.870
80
1,077
Enterprise value$M
179.3
169.4
190.9
207.4
221.4
255.4
271.1
278.5
280.8
284.2
437.5
5.12%
6.03%
65
653.5
LT debt$M
696.9
677.4
742.5
722.1
732.3
787.0
777.9
808.3
887.9
922.7
568.5
4.73%
3.07%
59
Revenue
$1.864B
6.04%
1.00×
Cost of revenue
$1.085B
5.85%
0.98×
Operating expenses
$220.0M
5.59%
0.96×
Property and equipment
15.28%