0.356
Revenue$B
0.565
0.622
0.674
0.732
0.790
0.853
0.948
1.034
1.111
1.192
0.399
8.59%
8.87%
90
22.82
Revenue growth%
24.25
25.81
24.60
24.20
25.00
23.93
23.77
23.63
23.66
26.11
6.90
23.77
24.22
79
22.33
Gross margin%
9.30
10.43
9.51
9.00
8.56
6.83
5.15
2.20
0.72
0.40
2.89
2.20
7.69
52
29.63
Operating margin%
26.06
24.63
21.94
24.75
24.01
24.44
22.95
22.45
22.41
22.42
2.85
22.45
23.48
57
27.14
Net margin%
0.62
3.32
4.28
4.22
6.93
9.40
9.76
8.84
10.56
12.63
13.14
9.76
7.89
10
36.96
P/E ratio (avg)x
25.79
29.20
30.38
34.50
34.59
37.12
42.10
40.84
42.09
45.89
16.90
42.09
35.85
7
6.762
EV/EBITx
52.11
54.50
66.14
72.35
78.67
92.06
93.11
93.50
102.6
111.6
31.07
93.50
85.36
37
2.28
FCF yield (avg)%
11.18
9.37
9.46
7.57
8.00
8.04
8.43
8.68
8.57
7.98
22.40
8.43
8.50
92
6.82
FCF margin%
30.94
28.80
28.33
28.46
30.11
32.72
30.30
28.43
28.76
31.28
10.92
30.30
29.45
62
0.290
FCF / Net incomex
0.783
0.793
0.823
0.858
0.865
0.911
0.802
0.695
0.631
0.573
0.548
0.695
0.798
57
28.32
ROIC%
31.24
31.75
30.44
31.58
29.94
32.20
33.13
30.77
30.70
28.61
5.63
30.77
31.01
78
11.45
Return on equity%
21.88
19.47
16.57
18.78
20.49
19.90
17.89
15.88
18.06
17.78
15.76
17.89
18.42
79
24.21
Return on assets%
21.09
23.59
24.42
25.13
25.34
25.31
23.21
23.35
24.46
22.83
16.43
23.35
24.01
57
0.83
EPS$
0.47
0.52
0.54
0.57
0.65
0.71
0.71
0.79
0.80
0.92
0.93
7.16%
6.72%
—
8.17
EPS growth%
31.37
31.55
29.64
26.68
25.19
22.25
21.79
24.76
22.38
22.00
9.81
22.25
24.98
48
0.31
Bookvalue per sh$
1.22
1.26
1.26
1.30
1.14
1.00
1.09
1.04
0.93
0.80
1.21
(6.71%)
(5.53%)
—
1.93
FCF per share$
0.43
0.46
0.47
0.49
0.54
0.59
0.59
0.62
0.68
0.66
1.31
4.16%
4.06%
—
1.12
Dividend per sh$
1.57
1.81
2.00
2.16
2.20
2.28
2.30
2.13
2.02
2.04
1.44
(1.45%)
2.11%
—
29.74
Div yield (avg)%
24.68
23.22
24.10
21.19
21.35
24.12
24.83
24.43
22.65
21.87
9.80
24.12
23.66
61
17.41
Payout ratio%
24.78
23.41
25.72
28.54
26.07
26.98
24.50
25.61
24.86
22.24
2.40
24.86
25.24
23
226.2
Shares (diluted)M
395.9
392.0
460.9
462.2
450.8
539.5
617.6
693.0
759.8
745.0
221.6
10.57%
7.22%
14
8.53
Buyback yield%
25.49
27.68
29.45
27.27
26.11
26.66
24.75
23.20
25.55
27.93
3.43
25.55
26.38
93
0.171
D/E ratiox
1.483
1.577
1.591
1.821
1.997
2.106
2.362
2.796
3.288
3.696
0.447
2.796
2.052
86
81.67
Enterprise value$M
163.2
155.6
155.5
150.2
166.4
171.3
166.7
193.9
209.4
222.4
725.2
5.97%
2.62%
19
399.2
LT debt$M
460.0
427.9
437.8
422.7
431.6
485.4
518.0
569.1
617.4
583.2
493.6
6.20%
2.07%
93
Revenue
$1.192B
8.87%
1.00×
Cost of revenue
$834.5M
8.87%
1.00×
Operating expenses
$167.0M
9.54%
1.06×
Property and equipment
23.31%