1.372
Revenue$B
0.833
0.884
0.926
1.000
1.056
1.105
1.185
1.230
1.276
1.367
1.423
5.29%
5.44%
36
18.72
Revenue growth%
9.42
11.62
12.31
15.31
16.92
19.08
21.61
20.36
19.51
16.71
12.18
19.51
16.81
86
13.60
Gross margin%
17.74
19.47
16.91
14.99
12.32
12.04
12.39
13.12
12.17
13.86
11.09
12.39
13.49
62
26.48
Operating margin%
8.63
10.84
12.70
13.75
14.72
15.92
18.89
21.04
22.50
21.25
4.47
21.04
15.32
24
19.56
Net margin%
0.88
1.34
0.40
1.33
1.06
0.40
2.89
2.48
1.14
2.92
2.61
2.48
1.24
29
35.60
P/E ratio (avg)x
8.044
7.134
6.249
5.975
5.323
4.583
4.379
4.087
3.700
3.194
12.74
4.087
4.953
89
9.227
EV/EBITx
33.74
35.89
42.50
44.07
49.06
49.41
51.87
56.23
61.59
62.66
28.75
56.23
49.24
70
27.30
FCF yield (avg)%
31.12
29.53
30.51
30.26
30.95
33.01
30.65
32.96
32.07
33.18
28.96
32.96
31.04
47
29.60
FCF margin%
6.47
5.02
4.53
2.47
1.85
4.39
5.54
7.89
9.93
12.51
8.14
7.89
5.28
87
0.966
FCF / Net incomex
1.687
1.994
1.904
2.070
2.200
2.458
2.413
2.700
3.123
3.138
1.008
2.700
2.306
79
9.89
ROIC%
24.89
22.79
22.08
25.03
25.05
24.75
25.42
26.51
24.58
25.89
26.02
25.42
24.96
86
14.53
Return on equity%
14.23
14.03
14.85
17.28
14.97
15.47
12.84
10.90
9.91
8.07
29.99
10.90
14.13
70
25.61
Return on assets%
24.16
23.79
26.33
28.76
30.85
29.21
26.62
26.30
28.45
26.37
24.87
26.62
26.50
19
2.25
EPS$
2.64
2.79
2.80
3.27
3.71
3.71
3.53
3.51
3.56
3.51
2.35
(1.10%)
2.68%
—
24.61
EPS growth%
17.52
15.23
16.41
14.63
13.37
14.85
17.53
18.97
18.84
20.53
25.04
18.84
16.97
53
2.40
Bookvalue per sh$
6.24
5.92
6.34
7.11
7.27
8.39
9.53
10.29
10.40
10.02
1.95
6.63%
6.38%
—
1.61
FCF per share$
6.95
7.49
7.64
7.86
8.18
7.65
7.95
8.18
9.19
9.51
6.98
3.07%
3.78%
—
4.17
Dividend per sh$
10.65
11.61
12.14
12.53
14.20
14.37
15.93
17.99
19.50
19.71
2.02
6.78%
5.82%
—
29.43
Div yield (avg)%
4.53
6.27
8.85
11.36
12.81
10.61
9.16
6.46
7.81
9.22
11.32
9.16
9.00
26
24.51
Payout ratio%
9.26
9.37
12.17
14.33
17.14
17.09
15.55
12.80
12.19
10.75
12.03
12.80
12.50
43
161.3
Shares (diluted)M
126.5
112.3
97.30
101.3
110.6
95.77
96.78
100.7
102.9
112.3
158.5
0.31%
(2.01%)
39
6.31
Buyback yield%
14.02
14.72
16.42
14.56
14.82
16.41
17.79
16.32
16.00
15.50
22.10
16.32
15.75
8
1.424
D/E ratiox
1.477
1.449
1.595
1.592
1.871
1.946
2.025
1.928
1.934
1.875
0.477
1.934
1.873
30
1,838
Enterprise value$M
199.9
195.4
189.4
206.7
194.6
170.8
163.6
154.9
143.6
160.4
584.0
(3.79%)
(1.10%)
61
1.096
LT debt$B
1.378
1.523
1.586
1.513
1.511
1.443
1.553
1.796
1.892
2.048
1.871
6.27%
3.70%
24
Revenue
$1.367B
5.44%
1.00×
Cost of revenue
$675.8M
5.22%
0.98×
Operating expenses
$314.5M
5.50%
1.01×
Property and equipment
15.76%