0.809
Revenue$B
1.447
1.483
1.514
1.489
1.525
1.514
1.492
1.473
1.476
1.481
0.895
(0.58%)
0.13%
7
12.47
Revenue growth%
17.88
14.88
15.09
16.57
18.16
18.70
16.03
13.11
12.51
9.64
23.57
13.11
15.56
67
21.03
Gross margin%
16.07
13.59
11.40
11.72
10.24
7.55
6.25
7.70
5.89
6.50
13.99
6.50
8.97
5
27.26
Operating margin%
9.32
10.98
12.68
14.58
17.35
16.94
16.71
15.46
14.68
13.15
6.89
15.46
14.63
44
24.30
Net margin%
25.14
27.69
26.60
28.47
27.13
24.87
23.81
26.01
23.55
21.72
12.50
23.81
25.57
73
12.77
P/E ratio (avg)x
7.543
7.239
7.315
7.382
7.980
7.376
7.042
6.432
6.798
6.465
28.80
6.798
7.277
44
24.68
EV/EBITx
20.14
20.69
20.71
22.79
23.59
26.58
28.62
26.57
28.58
27.41
16.33
27.41
25.08
92
5.35
FCF yield (avg)%
19.45
18.69
20.84
18.60
16.09
18.79
17.79
20.50
18.44
19.64
2.32
18.79
18.74
80
22.96
FCF margin%
11.25
11.46
8.59
7.94
6.37
3.80
5.99
3.36
5.94
5.56
6.59
5.56
6.18
53
0.105
FCF / Net incomex
0.624
0.680
0.779
0.886
0.929
1.056
1.210
1.264
1.238
1.247
0.240
1.238
0.993
12
9.20
ROIC%
9.71
7.40
7.00
7.74
7.21
5.86
3.27
4.44
6.32
5.82
4.95
5.82
6.66
61
23.28
Return on equity%
23.30
20.57
22.27
20.85
19.09
16.10
16.01
18.82
18.53
18.97
30.00
18.53
19.03
28
23.00
Return on assets%
14.55
16.50
19.14
16.33
16.68
15.86
15.30
17.81
16.25
15.44
22.01
15.86
16.29
16
0.80
EPS$
1.66
1.78
2.05
2.12
2.21
2.57
2.76
2.64
3.03
2.92
0.90
5.76%
6.20%
—
10.13
EPS growth%
19.70
20.15
18.78
17.36
17.37
18.58
17.49
16.20
14.00
11.52
10.57
16.20
17.43
95
1.76
Bookvalue per sh$
2.99
2.99
3.34
3.62
4.31
5.01
5.35
5.89
6.92
7.84
1.23
12.69%
11.21%
—
1.78
FCF per share$
3.44
3.84
4.14
4.45
4.28
4.48
4.55
4.93
4.75
5.21
2.69
4.02%
4.68%
—
0.71
Dividend per sh$
2.37
2.47
2.60
2.80
2.77
2.71
2.75
2.85
2.98
3.12
0.99
2.45%
1.81%
—
3.17
Div yield (avg)%
7.94
10.45
10.94
13.76
15.12
12.34
13.47
15.29
17.65
19.75
15.68
15.29
13.61
92
8.86
Payout ratio%
6.60
4.08
4.93
4.40
6.37
5.65
7.92
10.38
10.70
11.64
20.92
10.38
6.48
51
242.1
Shares (diluted)M
258.7
275.6
279.2
265.1
295.8
315.9
316.2
356.5
345.1
398.9
237.0
6.17%
3.86%
76
21.48
Buyback yield%
0.40
0.40
1.48
2.28
3.42
5.52
6.82
6.81
8.39
6.21
8.30
6.81
4.47
54
0.360
D/E ratiox
0.178
0.192
0.192
0.210
0.227
0.254
0.269
0.251
0.260
0.247
1.686
0.254
0.237
72
1,144
Enterprise value$M
333.4
332.4
378.3
404.3
452.1
500.6
579.6
554.8
605.0
610.5
731.3
6.19%
6.19%
66
0.796
LT debt$B
1.113
1.104
0.967
0.954
0.988
1.068
0.927
0.838
0.846
0.833
1.111
(3.35%)
(4.19%)
35
Revenue
$1.481B
0.13%
1.00×
Cost of revenue
$938.6M
0.09%
1.00×
Operating expenses
$250.1M
0.34%
1.02×
Property and equipment
17.32%
Goodwill & intangibles
17.31%