0.684
Revenue$B
1.376
1.446
1.501
1.538
1.595
1.642
1.651
1.721
1.753
1.780
0.741
2.22%
2.78%
82
28.19
Revenue growth%
8.98
6.29
4.58
3.27
0.40
0.50
0.63
3.59
0.90
3.85
23.06
0.90
3.43
33
22.15
Gross margin%
16.17
15.32
15.67
14.03
15.05
14.27
16.32
17.19
14.22
13.26
9.04
14.27
15.18
81
12.54
Operating margin%
21.07
21.36
22.17
20.68
22.88
20.90
21.23
18.46
17.92
18.39
16.34
18.46
20.98
44
24.93
Net margin%
6.33
7.35
9.59
10.92
11.96
9.24
11.86
12.61
11.79
14.68
14.15
11.86
11.36
52
6.127
P/E ratio (avg)x
34.69
37.62
36.25
36.85
35.86
32.44
29.00
30.90
28.25
28.38
17.03
29.00
33.57
68
35.10
EV/EBITx
22.50
24.88
23.84
25.50
26.01
29.46
27.77
25.25
23.45
24.60
12.55
25.25
25.07
16
5.05
FCF yield (avg)%
6.63
7.65
5.19
6.43
3.64
1.85
3.03
3.32
3.96
3.16
5.46
3.16
3.80
54
24.75
FCF margin%
17.60
16.07
14.44
16.96
19.35
19.48
22.17
22.15
21.68
19.41
26.11
21.68
19.38
22
0.216
FCF / Net incomex
0.889
0.951
0.954
0.862
0.805
0.755
0.754
0.777
0.746
0.648
0.923
0.754
0.791
7
20.49
ROIC%
1.29
0.40
0.40
2.68
0.64
3.36
1.62
1.49
0.67
1.55
8.48
1.55
1.39
32
15.24
Return on equity%
11.61
10.79
7.94
8.14
8.35
6.49
4.95
2.52
3.79
4.06
16.68
4.06
7.22
84
29.27
Return on assets%
21.47
20.79
21.83
24.77
24.00
26.33
27.62
26.74
26.62
29.30
11.44
26.74
25.55
72
1.73
EPS$
6.37
6.33
5.96
5.58
5.80
6.24
6.08
6.45
7.07
7.93
1.90
6.46%
3.20%
—
13.38
EPS growth%
10.33
12.08
14.78
16.36
18.83
18.42
18.99
21.75
20.17
18.05
19.64
18.99
18.24
32
1.18
Bookvalue per sh$
3.42
3.24
3.12
2.70
2.72
2.34
2.00
1.86
1.95
1.93
2.37
(6.62%)
(5.78%)
—
2.52
FCF per share$
6.47
7.83
8.25
8.49
9.75
10.30
12.35
12.41
14.73
16.56
1.61
11.17%
11.96%
—
6.15
Dividend per sh$
1.32
1.33
1.28
1.25
1.28
1.43
1.42
1.60
1.51
1.54
4.24
3.82%
1.49%
—
17.26
Div yield (avg)%
19.57
21.98
21.91
18.94
18.44
18.61
17.89
16.46
14.76
12.82
11.39
16.46
18.53
74
27.51
Payout ratio%
7.61
7.15
9.12
8.80
9.48
7.50
7.58
9.56
7.70
6.41
29.94
7.58
7.65
81
156.1
Shares (diluted)M
183.2
197.2
225.7
233.2
275.8
323.4
339.7
364.6
373.7
438.6
157.9
9.72%
9.39%
49
26.47
Buyback yield%
24.33
23.43
22.12
24.71
22.69
20.29
18.93
19.01
18.92
16.88
18.72
18.93
21.21
8
1.355
D/E ratiox
0.571
0.560
0.634
0.718
0.700
0.763
0.855
1.029
1.202
1.224
1.746
1.029
0.741
54
849.4
Enterprise value$M
510.4
580.3
564.4
593.6
546.9
534.1
519.6
568.8
555.7
585.1
481.9
1.36%
2.15%
12
1,449
LT debt$M
91.84
98.65
110.6
109.8
118.7
113.5
122.9
129.9
123.0
132.6
638.2
2.24%
3.63%
23
Revenue
$1.780B
2.78%
1.00×
Cost of revenue
$769.3M
2.53%
0.98×
Operating expenses
$394.7M
3.54%
1.08×
Property and equipment
16.66%