0.976
Revenue$B
0.679
0.693
0.733
0.750
0.797
0.843
0.866
0.914
0.940
0.961
1.035
3.81%
4.16%
38
24.71
Revenue growth%
14.98
13.07
12.38
10.91
9.85
12.64
15.53
14.23
11.67
9.35
26.26
12.64
12.51
36
29.70
Gross margin%
1.56
3.00
2.55
2.76
3.13
1.66
2.99
4.68
6.12
7.95
8.36
4.68
2.99
46
3.70
Operating margin%
19.35
16.94
19.87
20.55
20.52
21.96
22.57
21.51
21.87
23.06
26.11
21.96
21.03
50
11.52
Net margin%
23.48
24.32
25.11
27.20
26.52
28.92
26.68
24.16
22.93
25.30
2.39
25.30
25.21
25
29.10
P/E ratio (avg)x
46.98
49.02
57.87
63.80
76.11
79.16
86.75
102.9
102.1
120.7
19.54
102.1
77.63
82
35.00
EV/EBITx
24.45
26.28
28.35
28.81
29.25
28.90
29.70
25.92
23.60
24.47
30.76
25.92
27.32
55
22.12
FCF yield (avg)%
4.81
7.47
7.56
9.88
10.06
9.38
6.67
6.47
7.56
7.63
11.02
7.56
7.56
36
14.36
FCF margin%
16.87
15.53
13.86
13.18
13.24
15.17
15.30
13.33
13.80
16.77
15.95
15.17
14.52
6
1.076
FCF / Net incomex
1.605
1.801
1.937
1.829
2.027
2.092
2.165
2.260
2.223
2.073
1.105
2.165
2.050
36
29.63
ROIC%
20.38
18.95
21.00
19.73
22.67
21.34
21.69
22.12
21.87
19.68
24.45
21.69
21.17
83
25.05
Return on equity%
11.77
12.95
11.98
14.55
17.22
18.41
20.93
23.89
21.27
19.98
11.37
20.93
17.82
65
26.75
Return on assets%
7.49
9.85
9.66
11.03
10.60
7.71
6.51
6.62
6.60
6.78
24.64
6.62
7.60
15
5.36
EPS$
6.58
6.73
6.94
7.52
7.76
8.09
8.43
9.55
9.14
8.68
5.48
2.27%
4.18%
—
28.60
EPS growth%
23.36
22.38
21.12
23.91
23.21
20.45
17.86
15.46
15.63
18.05
10.78
17.86
20.79
30
9.89
Bookvalue per sh$
17.57
18.49
18.05
18.95
18.47
19.68
20.48
23.51
23.02
25.35
7.68
6.53%
4.96%
—
5.31
FCF per share$
6.81
6.32
6.82
6.24
6.88
6.70
7.53
8.31
8.90
7.98
9.16
3.03%
0.68%
—
1.98
Dividend per sh$
7.54
8.23
8.11
7.99
7.01
6.64
7.20
7.78
8.26
7.93
8.44
2.49%
0.12%
—
23.30
Div yield (avg)%
25.28
27.95
25.38
25.59
22.72
22.11
20.26
19.25
21.89
21.96
19.44
21.89
22.41
49
16.54
Payout ratio%
9.82
10.95
13.87
11.89
9.91
11.43
10.54
8.87
11.34
9.82
6.21
10.54
10.74
8
61.17
Shares (diluted)M
92.01
105.9
115.4
108.4
113.0
128.5
135.6
157.8
177.7
191.8
62.48
11.16%
7.44%
9
21.32
Buyback yield%
28.23
29.60
30.90
29.79
28.35
29.24
29.08
30.74
29.32
29.31
5.74
29.31
29.31
48
0.530
D/E ratiox
1.291
1.275
1.245
1.243
1.278
1.378
1.325
1.191
1.143
1.242
0.127
1.242
1.260
56
663.1
Enterprise value$M
188.1
179.1
172.7
186.5
193.1
201.4
191.1
170.1
175.7
166.9
875.6
(2.88%)
(2.18%)
32
611.5
LT debt$M
476.9
558.5
567.1
650.8
625.0
633.2
669.0
675.7
677.3
805.4
775.8
5.20%
6.89%
49
Revenue
$961.0M
4.16%
1.00×
Cost of revenue
$583.7M
3.88%
0.97×
Operating expenses
$199.9M
4.02%
0.99×
Property and equipment
17.07%