1.140
Revenue$B
1.104
1.151
1.225
1.260
1.283
1.351
1.397
1.445
1.485
1.508
1.208
3.28%
3.51%
24
10.11
Revenue growth%
13.06
14.99
12.74
14.15
12.59
14.43
12.37
10.76
10.30
10.35
24.95
10.76
12.67
30
9.72
Gross margin%
9.78
12.04
14.05
15.89
16.69
16.05
16.12
14.92
12.79
12.30
16.47
14.92
14.49
24
20.23
Operating margin%
24.12
26.58
29.42
28.06
30.95
28.18
25.26
25.98
28.00
26.29
28.88
26.29
27.29
84
22.39
Net margin%
23.83
23.03
20.54
19.09
20.37
21.94
24.54
26.83
27.86
27.80
28.90
26.83
23.43
76
26.42
P/E ratio (avg)x
37.92
38.69
36.05
35.34
39.25
36.96
35.83
37.30
42.26
42.34
27.46
37.30
37.61
32
17.37
EV/EBITx
18.89
18.46
18.31
18.31
18.42
20.72
24.07
23.83
24.85
27.25
12.61
24.07
19.81
62
10.83
FCF yield (avg)%
2.42
1.69
3.65
3.71
2.70
4.55
2.13
0.40
0.61
0.40
22.13
0.61
2.27
83
22.74
FCF margin%
0.90
0.53
0.40
0.40
0.40
0.40
2.45
1.75
1.70
0.40
6.61
1.70
0.46
18
0.532
FCF / Net incomex
1.164
1.208
1.258
1.139
1.236
1.366
1.504
1.401
1.412
1.233
1.694
1.401
1.247
24
24.81
ROIC%
3.93
1.26
0.90
0.40
0.40
2.28
2.48
5.28
3.52
2.09
13.12
2.48
2.19
81
12.51
Return on equity%
13.82
16.20
18.53
21.23
19.71
16.86
19.49
20.81
22.56
22.02
9.29
20.81
19.60
87
2.54
Return on assets%
12.30
15.24
18.14
20.36
17.97
19.48
17.85
17.08
18.56
15.94
2.59
17.85
17.91
51
11.11
EPS$
3.87
3.83
4.05
4.06
4.52
4.61
4.75
5.01
4.71
5.24
11.59
3.00%
3.64%
—
23.20
EPS growth%
26.15
23.65
25.38
28.29
27.24
30.02
31.82
34.21
33.44
36.27
2.28
33.44
29.15
47
10.38
Bookvalue per sh$
3.24
3.57
3.38
3.42
3.97
4.37
4.56
5.21
5.16
5.32
9.17
6.02%
5.62%
—
4.53
FCF per share$
12.83
11.38
10.87
10.87
10.87
11.04
9.60
8.83
8.62
8.07
8.86
(5.78%)
(4.01%)
—
12.76
Dividend per sh$
1.89
2.06
2.30
2.23
2.08
1.84
1.70
1.59
1.52
1.57
4.93
(5.44%)
(3.02%)
—
7.64
Div yield (avg)%
17.35
17.52
15.13
15.88
15.49
17.98
20.09
18.45
17.41
18.51
11.06
18.45
17.47
75
11.85
Payout ratio%
13.89
14.46
13.18
14.10
16.67
14.11
12.03
10.23
8.50
8.89
9.70
10.23
13.53
88
61.30
Shares (diluted)M
61.80
67.98
66.80
59.43
65.30
64.46
58.52
63.47
66.20
72.95
60.02
2.24%
0.64%
46
4.99
Buyback yield%
11.61
12.54
14.92
17.44
20.05
19.75
21.61
20.07
17.51
18.87
24.71
19.75
18.19
25
0.944
D/E ratiox
0.565
0.538
0.622
0.724
0.845
0.977
1.127
1.085
1.155
1.235
1.792
1.127
0.911
22
400.0
Enterprise value$M
660.5
643.1
697.6
683.6
727.3
649.5
634.9
690.9
663.1
694.9
278.3
(0.91%)
0.05%
26
0.807
LT debt$B
0.359
0.363
0.372
0.345
0.342
0.345
0.370
0.355
0.361
0.335
1.155
(0.41%)
(0.36%)
24
Revenue
$1.508B
3.51%
1.00×
Cost of revenue
$964.5M
3.51%
1.00×
Operating expenses
$182.7M
2.85%
0.94×
Goodwill & intangibles
15.43%
Property and equipment
14.51%