1.204
Revenue$B
1.008
1.017
1.052
1.038
1.065
1.080
1.109
1.146
1.158
1.169
1.258
1.90%
1.52%
22
18.14
Revenue growth%
27.74
28.62
29.48
31.46
30.25
30.37
32.33
30.64
28.12
30.39
21.11
30.39
30.31
57
8.96
Gross margin%
13.12
14.91
15.33
16.39
15.31
13.55
11.55
11.84
14.11
15.72
4.71
13.55
14.51
18
2.77
Operating margin%
3.50
1.57
2.54
2.85
2.56
3.65
3.23
2.94
4.63
3.81
10.87
3.65
3.09
35
20.00
Net margin%
29.19
31.87
29.17
28.17
30.26
31.94
29.29
26.43
28.22
28.05
11.98
28.22
29.18
52
31.04
P/E ratio (avg)x
13.49
14.51
15.97
17.14
19.90
20.46
19.63
21.80
22.54
23.62
28.88
21.80
19.77
79
15.76
EV/EBITx
38.19
41.78
42.86
44.81
50.88
53.81
65.20
68.89
73.72
86.35
24.35
68.89
52.35
89
16.56
FCF yield (avg)%
22.81
20.84
22.50
21.78
23.80
23.02
25.30
25.66
27.94
27.40
21.27
25.66
23.41
34
5.17
FCF margin%
17.36
16.09
16.22
17.77
16.60
14.11
12.03
13.16
12.58
15.00
14.71
13.16
15.55
18
0.765
FCF / Net incomex
0.290
0.265
0.246
0.270
0.297
0.328
0.307
0.314
0.326
0.291
1.546
0.314
0.294
93
24.40
ROIC%
7.45
5.49
5.49
4.33
3.38
4.49
6.80
8.47
7.35
8.24
7.66
7.35
6.14
12
20.26
Return on equity%
24.95
26.13
25.29
22.35
22.49
22.73
23.46
22.75
25.26
24.62
7.74
23.46
24.04
85
2.70
Return on assets%
34.06
31.22
33.58
30.88
28.82
29.29
31.43
29.52
26.62
28.31
26.09
29.29
30.20
89
2.18
EPS$
1.07
1.06
1.14
1.22
1.19
1.17
1.16
1.03
1.08
1.16
2.32
(0.50%)
(0.29%)
—
21.12
EPS growth%
3.84
1.67
0.40
0.40
0.40
0.40
1.30
4.18
3.85
6.33
8.75
3.85
1.48
34
1.98
Bookvalue per sh$
5.59
5.61
5.59
6.69
7.06
8.48
8.72
8.86
9.94
9.89
1.97
6.98%
6.52%
—
0.70
FCF per share$
6.27
7.32
7.64
8.62
10.02
11.57
13.27
15.76
16.20
17.52
1.44
11.84%
11.89%
—
3.74
Dividend per sh$
3.85
4.56
4.58
4.67
5.01
4.96
5.38
6.04
6.18
7.11
2.51
7.25%
6.57%
—
20.07
Div yield (avg)%
26.46
24.73
25.81
24.14
21.37
19.24
17.44
17.24
20.09
17.71
11.99
17.71
20.73
16
10.43
Payout ratio%
23.60
21.31
19.65
18.00
17.07
18.81
21.57
21.85
20.31
18.42
16.52
20.31
19.98
36
397.9
Shares (diluted)M
306.0
284.7
264.0
259.1
226.4
231.0
231.9
236.6
225.4
212.4
405.1
(1.27%)
(4.44%)
52
8.82
Buyback yield%
14.50
15.64
16.36
18.04
18.76
16.22
18.86
21.26
22.81
22.52
29.17
21.26
18.40
24
0.810
D/E ratiox
0.420
0.440
0.469
0.481
0.518
0.559
0.562
0.493
0.488
0.522
0.979
0.522
0.490
68
0.906
Enterprise value$B
0.972
1.127
1.146
1.286
1.433
1.720
1.951
2.028
2.291
2.753
1.274
13.94%
12.58%
80
1.446
LT debt$B
0.449
0.508
0.555
0.636
0.735
0.815
0.851
1.006
0.980
1.041
1.500
7.20%
10.07%
27
Revenue
$1.169B
1.52%
1.00×
Cost of revenue
$818.6M
1.52%
1.00×
Operating expenses
$229.5M
1.66%
1.01×
Property and equipment
16.95%