1.296
Revenue$B
0.653
0.705
0.762
0.830
0.894
0.951
1.014
1.068
1.138
1.224
1.417
6.47%
7.00%
67
22.13
Revenue growth%
5.15
3.36
2.42
4.34
7.06
6.27
5.71
3.27
0.53
3.47
12.08
3.47
3.90
25
15.93
Gross margin%
27.31
30.26
31.00
30.05
28.29
26.84
27.23
24.59
22.70
22.56
16.16
24.59
27.27
19
3.00
Operating margin%
16.84
16.18
17.06
14.93
16.10
18.94
20.66
21.20
21.57
24.09
8.40
21.20
18.00
25
13.19
Net margin%
16.00
16.99
18.53
19.25
17.04
14.58
11.81
12.98
14.19
16.44
18.75
14.19
16.22
15
13.12
P/E ratio (avg)x
28.77
31.91
30.24
30.80
34.30
37.09
43.51
43.54
48.62
52.16
31.19
43.54
35.69
37
23.73
EV/EBITx
13.71
13.32
14.15
14.34
13.82
14.41
14.47
15.49
17.49
19.42
22.23
15.49
14.38
65
18.44
FCF yield (avg)%
24.23
25.64
26.79
24.18
26.35
26.57
26.71
27.59
26.65
26.13
9.78
26.65
26.46
38
12.26
FCF margin%
17.15
18.64
18.11
15.83
14.54
13.46
14.35
16.38
17.17
18.01
28.30
16.38
16.76
30
1.511
FCF / Net incomex
2.174
2.306
2.298
2.276
2.360
2.448
2.746
2.564
2.832
3.066
1.464
2.746
2.404
49
9.83
ROIC%
22.45
20.47
22.47
19.69
16.74
15.44
17.17
16.25
13.58
10.91
5.98
15.44
16.96
58
9.23
Return on equity%
14.46
13.11
15.95
13.79
13.34
13.05
14.05
15.87
15.22
15.48
29.56
15.22
14.25
76
22.15
Return on assets%
14.50
13.36
14.97
16.35
16.44
16.32
16.65
15.57
13.25
14.48
6.04
15.57
15.27
80
6.91
EPS$
4.19
4.59
4.43
5.07
5.08
5.42
5.58
5.45
5.63
5.74
7.71
2.47%
2.56%
—
13.82
EPS growth%
5.88
6.60
7.45
5.82
7.86
9.57
9.93
9.46
9.27
6.53
15.78
9.46
7.65
36
2.56
Bookvalue per sh$
6.19
6.02
6.34
6.47
6.49
7.49
7.54
7.48
7.18
8.06
12.21
4.43%
3.94%
—
11.66
FCF per share$
4.52
4.63
4.55
4.56
4.94
4.77
4.92
5.14
4.71
4.31
8.41
(2.65%)
(1.11%)
—
10.72
Dividend per sh$
5.20
5.59
5.86
6.19
6.27
6.94
7.76
8.43
8.56
8.26
2.38
5.66%
5.44%
—
22.52
Div yield (avg)%
16.49
18.53
20.94
18.17
16.10
18.22
15.50
17.50
17.56
17.71
15.10
17.56
17.63
81
26.73
Payout ratio%
14.46
12.96
10.48
13.00
14.09
15.39
14.32
14.75
16.64
14.61
24.06
14.75
14.39
52
83.67
Shares (diluted)M
90.09
97.59
116.0
125.9
131.2
126.9
147.2
160.8
181.2
194.8
88.50
8.23%
7.73%
72
27.72
Buyback yield%
5.91
7.07
9.58
6.91
8.11
8.11
9.82
9.17
11.50
13.93
27.96
9.82
8.64
35
1.364
D/E ratiox
1.600
1.764
1.764
1.685
1.838
1.650
1.707
1.543
1.559
1.600
0.151
1.600
1.668
37
455.2
Enterprise value$M
72.14
76.23
83.26
79.11
71.82
69.97
63.60
58.39
61.61
55.61
968.0
(4.99%)
(1.90%)
37
1.188
LT debt$B
2.204
2.136
2.151
2.270
2.355
2.487
2.903
3.210
3.747
4.088
0.271
11.66%
6.99%
6
Revenue
$1.224B
7.00%
1.00×
Cost of revenue
$728.2M
6.70%
0.97×
Operating expenses
$214.4M
8.00%
1.10×
Property and equipment
18.75%