0.395
Revenue$B
0.998
1.002
1.017
1.009
1.000
0.999
1.006
1.024
1.031
1.047
0.403
0.92%
0.43%
19
14.53
Revenue growth%
15.86
17.25
16.65
16.26
14.81
17.57
17.66
14.75
17.17
16.75
23.70
17.17
16.70
91
12.64
Gross margin%
22.34
19.55
16.78
14.19
14.36
14.63
17.06
14.70
15.22
13.34
20.49
14.70
14.96
17
8.94
Operating margin%
3.98
5.16
6.54
6.60
8.08
8.09
10.37
12.77
10.98
8.76
7.08
10.37
8.08
76
20.65
Net margin%
3.65
3.83
6.44
7.09
8.74
11.36
12.85
15.24
16.49
18.03
8.80
15.24
10.05
33
29.12
P/E ratio (avg)x
22.98
24.09
24.08
22.67
24.39
21.67
20.58
19.33
21.31
21.07
23.49
21.07
22.17
11
29.50
EV/EBITx
24.20
21.83
22.51
23.20
23.47
23.68
22.72
25.29
22.64
24.01
31.30
23.68
23.33
14
5.47
FCF yield (avg)%
23.46
26.32
25.43
24.10
25.76
27.63
30.05
28.21
25.98
26.62
14.35
27.63
26.15
34
25.84
FCF margin%
20.66
19.27
19.78
20.57
19.68
16.82
15.73
16.99
15.78
13.47
8.47
15.78
18.13
15
0.110
FCF / Net incomex
0.706
0.691
0.737
0.727
0.710
0.730
0.799
0.744
0.794
0.782
0.903
0.782
0.734
76
4.65
ROIC%
3.88
3.92
2.77
1.58
2.24
0.79
0.40
0.40
0.40
0.40
11.77
0.40
1.19
17
20.89
Return on equity%
7.84
8.66
6.55
5.80
6.33
4.70
6.55
4.09
7.00
4.92
17.77
4.92
6.44
91
17.89
Return on assets%
30.42
33.39
31.43
31.73
29.38
27.23
29.98
28.22
26.70
27.26
28.82
27.26
29.68
65
4.06
EPS$
5.57
5.59
5.77
6.40
6.19
6.75
6.26
5.80
6.17
5.67
4.41
(1.75%)
(0.43%)
—
3.38
EPS growth%
9.56
8.29
8.76
11.29
11.47
9.70
7.91
9.44
8.81
10.02
3.15
9.44
9.50
71
1.59
Bookvalue per sh$
1.70
1.73
1.86
1.87
2.20
2.56
2.85
3.08
3.25
3.62
3.86
10.45%
9.33%
—
1.59
FCF per share$
4.29
4.90
5.00
5.54
5.36
5.26
4.85
5.18
5.77
6.04
3.55
2.43%
3.19%
—
4.44
Dividend per sh$
5.60
6.06
6.50
7.75
8.18
8.74
9.47
10.77
11.36
11.22
1.30
6.51%
8.13%
—
5.91
Div yield (avg)%
17.20
16.27
15.28
18.25
20.29
21.86
21.10
18.87
18.78
19.26
5.55
19.26
18.82
61
19.55
Payout ratio%
18.29
20.51
19.44
18.18
17.83
18.74
16.29
16.61
17.37
18.14
24.81
17.37
18.16
75
120.8
Shares (diluted)M
163.8
155.1
169.2
173.2
177.2
182.6
205.3
225.5
234.9
263.7
116.4
8.28%
6.11%
85
14.57
Buyback yield%
1.93
0.40
0.40
0.40
1.58
4.38
1.82
0.40
0.40
0.40
21.63
0.40
0.40
36
0.576
D/E ratiox
0.457
0.453
0.429
0.454
0.441
0.442
0.468
0.533
0.542
0.522
0.875
0.522
0.456
21
925.3
Enterprise value$M
454.9
467.8
511.6
597.1
578.5
646.3
627.9
666.5
697.3
701.2
683.9
3.92%
4.20%
81
440.4
LT debt$M
270.9
288.8
270.5
294.0
284.6
255.0
251.8
267.5
237.6
220.8
68.55
(4.95%)
(3.14%)
45
Revenue
$1.047B
0.43%
1.00×
Cost of revenue
$732.7M
0.43%
1.00×
Operating expenses
$191.7M
0.15%
0.97×
Property and equipment
16.96%