1.025
Revenue$B
0.543
0.594
0.634
0.686
0.726
0.768
0.845
0.923
0.983
1.076
1.109
8.18%
7.95%
47
26.61
Revenue growth%
25.88
27.17
30.09
31.58
28.86
27.79
25.96
28.46
26.15
27.59
19.26
27.59
27.69
31
18.77
Gross margin%
0.40
0.40
0.40
0.57
0.81
0.40
0.40
0.40
0.56
0.40
27.31
0.40
0.40
21
9.73
Operating margin%
12.49
11.73
11.92
13.08
12.51
12.06
11.78
10.65
13.36
15.85
26.82
12.06
12.28
44
18.19
Net margin%
31.70
33.49
32.56
32.28
31.38
29.37
31.03
29.01
31.32
33.84
3.39
31.03
31.54
7
18.75
P/E ratio (avg)x
24.99
28.35
28.04
26.08
27.38
30.25
30.92
33.33
37.32
35.36
15.11
33.33
29.30
68
35.21
EV/EBITx
31.03
30.22
34.21
37.82
38.63
43.91
49.78
51.53
57.48
61.86
30.84
51.53
41.27
54
7.66
FCF yield (avg)%
17.97
17.44
15.70
17.16
16.18
17.03
16.23
16.68
17.03
19.39
14.51
17.03
17.03
67
6.94
FCF margin%
30.29
28.55
30.17
28.07
29.49
30.07
32.91
30.13
31.94
30.00
2.82
30.13
30.10
7
0.233
FCF / Net incomex
0.833
0.936
0.930
0.914
0.968
1.077
1.206
1.130
1.171
1.108
1.570
1.130
1.023
16
28.58
ROIC%
15.92
16.24
18.14
17.77
19.93
22.45
24.30
23.59
21.85
24.32
27.31
23.59
20.89
18
18.43
Return on equity%
23.95
26.16
23.84
25.95
25.77
25.90
27.31
27.83
27.72
30.57
10.18
27.72
26.05
40
12.16
Return on assets%
22.83
23.03
24.37
24.83
26.33
23.59
24.08
24.27
22.20
20.79
18.15
23.59
23.83
13
3.11
EPS$
9.81
10.81
9.73
9.83
8.73
9.29
9.46
8.91
9.54
10.70
3.27
4.17%
0.38%
—
21.58
EPS growth%
24.41
27.06
28.99
30.79
33.64
30.98
33.05
35.90
34.75
34.23
27.60
34.23
32.02
10
12.84
Bookvalue per sh$
18.93
17.40
16.47
15.82
14.97
14.74
14.74
14.75
16.33
15.92
17.18
1.24%
(2.59%)
—
5.75
FCF per share$
22.68
23.08
24.43
25.15
28.85
33.02
34.03
39.00
36.74
37.09
4.64
5.16%
6.31%
—
7.57
Dividend per sh$
13.14
14.27
16.70
18.59
18.21
21.14
24.71
26.30
26.58
25.03
17.14
6.57%
8.07%
—
7.01
Div yield (avg)%
13.55
10.59
12.55
9.91
9.25
6.89
4.91
2.20
4.79
3.42
2.11
4.79
8.07
28
16.53
Payout ratio%
9.32
9.69
10.14
9.62
9.09
10.41
7.61
8.23
10.51
9.28
22.86
9.28
9.47
74
24.46
Shares (diluted)M
29.46
31.77
31.18
34.88
37.09
38.22
37.95
37.28
37.34
35.70
24.49
(0.76%)
1.90%
29
29.93
Buyback yield%
19.07
21.34
23.15
20.36
19.67
20.69
22.59
23.34
20.55
20.33
21.40
20.69
20.62
71
1.580
D/E ratiox
0.296
0.308
0.307
0.295
0.295
0.271
0.263
0.289
0.300
0.332
0.881
0.289
0.296
38
809.8
Enterprise value$M
47.96
42.97
41.46
42.96
46.25
46.59
40.47
42.85
37.00
36.33
403.4
(4.72%)
(2.56%)
80
517.1
LT debt$M
443.6
476.8
436.8
418.1
385.4
365.4
331.3
308.5
292.0
266.7
457.0
(7.10%)
(4.52%)
58
Revenue
$1.076B
7.95%
1.00×
Cost of revenue
$556.2M
8.02%
1.01×
Operating expenses
$266.5M
8.01%
1.01×
Property and equipment
17.40%