1.150
Revenue$B
1.381
1.420
1.435
1.424
1.398
1.397
1.420
1.453
1.460
1.460
1.256
0.87%
0.87%
24
28.69
Revenue growth%
3.83
5.69
6.27
4.93
5.79
5.12
7.88
5.01
7.09
9.50
26.62
7.09
5.74
61
8.67
Gross margin%
34.14
33.85
31.49
33.76
33.60
30.76
30.78
28.24
29.60
27.22
7.66
29.60
31.14
65
2.97
Operating margin%
0.40
2.50
0.40
2.56
2.17
1.78
3.56
5.47
4.57
5.04
20.71
4.57
2.53
74
19.58
Net margin%
5.52
4.43
4.97
4.45
6.36
5.42
7.39
8.30
8.77
10.46
5.43
8.30
5.94
28
37.00
P/E ratio (avg)x
39.31
39.37
47.34
48.89
51.29
60.93
69.30
83.98
96.76
104.5
17.51
83.98
56.11
61
8.986
EV/EBITx
38.05
34.71
37.01
33.68
31.02
30.70
28.63
24.84
24.17
25.40
9.073
25.40
30.86
18
8.59
FCF yield (avg)%
0.64
3.02
4.76
7.59
9.49
10.65
10.37
10.23
12.96
15.14
11.75
10.65
9.86
42
9.81
FCF margin%
7.57
8.54
7.63
8.11
10.98
12.20
14.21
16.67
18.11
19.27
29.52
16.67
11.59
44
1.304
FCF / Net incomex
1.320
1.397
1.420
1.598
1.518
1.687
1.547
1.491
1.362
1.217
1.594
1.491
1.456
71
13.79
ROIC%
31.80
32.68
35.08
35.73
34.27
37.00
34.32
36.89
39.08
41.83
20.22
37.00
35.40
39
10.40
Return on equity%
27.90
25.00
22.42
24.80
22.13
19.16
21.38
23.82
22.89
20.71
10.31
21.38
22.66
50
5.08
Return on assets%
13.89
13.25
14.13
11.43
13.05
14.30
14.14
17.11
16.86
16.70
27.99
16.70
14.13
13
1.78
EPS$
4.25
4.22
4.72
4.33
4.18
4.36
4.14
3.71
4.01
4.51
1.95
1.51%
1.08%
—
25.42
EPS growth%
12.46
10.93
10.31
8.70
10.04
9.97
9.73
11.47
10.35
8.86
5.52
9.97
10.17
26
3.02
Bookvalue per sh$
6.74
6.79
7.54
7.74
8.93
10.05
11.56
13.25
14.72
14.09
2.20
9.55%
8.84%
—
2.62
FCF per share$
5.36
5.01
5.31
5.29
5.53
5.79
6.46
7.33
8.39
7.94
1.47
7.51%
5.45%
—
3.52
Dividend per sh$
2.02
2.27
2.49
2.50
2.92
3.40
3.49
3.48
3.46
3.34
1.26
2.74%
6.45%
—
24.09
Div yield (avg)%
10.20
10.91
11.84
13.21
15.28
14.85
12.15
15.07
13.97
11.85
5.75
13.97
12.68
64
3.35
Payout ratio%
12.70
14.65
13.53
11.33
10.06
12.69
12.71
13.75
11.35
9.82
8.00
12.69
12.70
46
113.0
Shares (diluted)M
180.5
209.9
216.4
258.0
281.7
308.6
346.4
410.4
456.2
535.3
110.0
13.70%
11.40%
94
11.37
Buyback yield%
14.93
15.43
14.50
12.81
14.31
14.01
11.15
8.72
11.36
13.01
2.43
11.36
13.51
90
1.244
D/E ratiox
0.898
0.875
0.793
0.792
0.789
0.785
0.749
0.825
0.881
0.976
1.199
0.825
0.809
78
1,002
Enterprise value$M
579.2
568.6
502.8
470.3
409.9
393.5
388.4
413.3
369.0
403.6
671.0
(0.31%)
(3.66%)
34
0.162
LT debt$B
1.511
1.469
1.629
1.752
1.819
2.002
2.067
2.093
2.106
2.301
0.801
4.80%
5.32%
14
Revenue
$1.460B
0.87%
1.00×
Cost of revenue
$801.6M
1.07%
1.02×
Operating expenses
$207.4M
(0.31%)
0.89×
Property and equipment
16.83%