1.004
Revenue$B
1.259
1.304
1.341
1.391
1.408
1.437
1.454
1.505
1.507
1.560
1.038
2.08%
2.65%
93
25.05
Revenue growth%
30.45
29.80
32.68
34.13
36.78
36.51
35.27
33.88
34.73
32.58
14.75
34.73
34.00
87
29.35
Gross margin%
22.91
21.49
19.28
19.91
21.58
20.77
17.85
19.55
16.73
16.59
6.10
17.85
19.73
32
13.33
Operating margin%
9.85
10.31
12.69
10.53
10.29
8.27
8.76
6.52
6.11
4.94
12.22
6.52
9.30
60
10.54
Net margin%
29.25
30.26
32.37
30.67
32.62
31.96
34.95
37.87
37.08
34.33
11.51
34.95
32.49
44
29.52
P/E ratio (avg)x
46.76
45.96
44.29
48.61
54.48
56.88
58.69
53.96
55.30
51.59
31.77
55.30
52.78
65
35.97
EV/EBITx
33.94
35.12
32.56
34.52
33.41
31.49
29.05
27.69
27.23
25.97
36.55
27.69
32.03
63
25.64
FCF yield (avg)%
5.37
7.54
10.18
9.85
7.15
6.29
7.51
7.35
8.73
9.29
25.49
7.51
7.52
58
19.48
FCF margin%
16.79
14.09
12.86
10.21
9.58
11.45
13.89
13.10
13.44
14.19
23.50
13.44
13.27
24
1.448
FCF / Net incomex
0.682
0.713
0.699
0.659
0.614
0.578
0.527
0.574
0.561
0.619
1.487
0.574
0.616
67
17.64
ROIC%
27.76
25.13
26.80
24.64
26.47
25.18
25.57
25.97
27.06
27.48
21.36
25.97
26.22
84
21.09
Return on equity%
10.08
8.63
6.45
4.63
1.82
0.74
0.40
0.40
0.40
3.19
17.31
0.40
2.51
32
25.36
Return on assets%
20.76
19.42
19.59
20.32
20.67
19.18
19.50
21.87
24.66
25.90
24.78
21.87
20.50
46
6.03
EPS$
9.17
8.87
7.85
7.10
7.12
6.52
5.87
5.38
5.00
4.69
6.68
(8.00%)
(5.77%)
—
25.00
EPS growth%
4.09
3.15
4.07
3.24
4.54
3.40
4.18
5.92
8.36
7.91
16.79
5.92
4.13
61
1.25
Bookvalue per sh$
10.55
10.28
9.69
11.12
11.78
12.50
14.24
13.55
13.05
13.65
1.98
2.99%
3.17%
—
4.01
FCF per share$
4.68
4.39
4.53
4.86
5.53
6.38
6.43
6.88
6.43
6.38
6.04
2.91%
2.94%
—
2.98
Dividend per sh$
8.30
7.71
8.30
8.28
7.51
7.22
7.54
7.61
7.22
7.91
3.96
1.05%
0.12%
—
21.45
Div yield (avg)%
20.23
21.74
19.15
20.72
19.77
19.47
22.18
24.73
22.76
24.05
28.61
22.76
21.23
49
3.58
Payout ratio%
4.37
4.79
3.77
4.61
3.34
1.52
1.68
1.38
0.40
0.40
7.56
1.38
2.51
95
106.7
Shares (diluted)M
94.70
99.65
92.51
97.95
108.3
114.9
114.1
128.1
135.2
146.3
108.2
6.20%
4.64%
22
3.03
Buyback yield%
8.76
11.25
9.95
11.89
14.85
17.12
19.52
19.58
22.42
22.99
26.72
19.58
15.98
78
1.247
D/E ratiox
0.269
0.312
0.300
0.305
0.302
0.324
0.368
0.428
0.438
0.475
1.279
0.428
0.318
37
162.0
Enterprise value$M
85.65
78.56
82.65
76.12
78.14
77.40
81.80
87.49
92.76
91.16
745.9
3.13%
(0.60%)
19
87.96
LT debt$M
704.8
764.7
735.7
698.2
709.1
739.6
730.2
749.7
727.1
695.5
776.1
(0.39%)
1.05%
66
Revenue
$1.560B
2.65%
1.00×
Cost of revenue
$936.2M
2.63%
1.00×
Operating expenses
$296.3M
3.16%
1.05×
Property and equipment
17.02%