0.883
Revenue$B
0.533
0.566
0.605
0.644
0.700
0.776
0.843
0.932
0.997
1.082
0.963
9.11%
8.37%
85
19.74
Revenue growth%
12.97
12.34
10.07
11.62
12.23
12.14
14.90
15.43
16.50
14.70
3.52
14.90
12.65
41
24.31
Gross margin%
21.70
18.78
15.92
17.48
15.64
18.50
16.95
18.07
18.32
17.62
9.22
18.07
17.84
28
29.43
Operating margin%
33.83
31.65
32.03
29.72
30.96
32.71
33.19
32.00
31.70
34.59
7.26
32.71
32.02
82
28.36
Net margin%
9.65
8.24
9.53
9.01
9.20
7.04
4.26
4.98
6.45
4.90
3.02
4.98
7.64
8
34.33
P/E ratio (avg)x
19.41
17.55
17.06
16.88
16.55
17.24
15.99
16.29
16.05
15.96
30.73
16.05
16.72
51
32.68
EV/EBITx
5.360
5.661
5.064
4.777
4.432
4.390
4.356
4.136
4.310
4.571
28.58
4.356
4.501
26
19.85
FCF yield (avg)%
5.36
2.55
2.69
3.12
1.36
1.00
0.52
0.40
3.39
1.34
9.91
1.00
1.95
40
11.60
FCF margin%
3.51
4.03
1.09
3.42
4.13
6.75
5.37
5.52
4.98
7.88
22.46
5.52
4.56
21
0.345
FCF / Net incomex
0.101
0.095
0.089
0.082
0.080
0.078
0.071
0.074
0.079
0.074
1.013
0.074
0.080
17
13.48
ROIC%
7.98
7.14
9.49
8.73
6.99
9.28
10.34
8.87
8.89
6.74
20.60
8.89
8.80
65
10.44
Return on equity%
10.46
8.49
7.27
6.01
8.09
7.94
6.15
5.30
6.85
3.86
12.86
6.15
7.06
21
22.03
Return on assets%
32.24
29.38
26.75
28.65
27.24
25.56
26.02
24.81
25.92
28.70
7.45
25.92
27.00
24
13.98
EPS$
2.51
2.88
2.93
2.75
2.59
2.80
2.71
2.85
2.84
3.19
14.29
4.26%
3.06%
—
15.46
EPS growth%
32.93
30.35
28.38
26.67
27.99
25.98
24.52
27.15
25.04
26.30
17.12
25.98
26.91
89
16.95
Bookvalue per sh$
2.10
2.23
2.27
1.97
2.08
1.91
1.89
1.89
1.64
1.51
16.92
(6.17%)
(3.98%)
—
18.32
FCF per share$
8.40
7.18
7.16
7.41
6.80
5.89
6.19
6.37
6.43
6.12
17.90
(2.08%)
(3.02%)
—
8.54
Dividend per sh$
25.12
25.64
26.10
29.36
28.55
28.39
32.60
34.32
39.48
42.51
16.27
8.28%
5.28%
—
10.34
Div yield (avg)%
15.29
13.61
10.71
9.14
9.13
6.62
4.09
3.66
6.56
5.60
10.54
5.60
7.88
71
5.56
Payout ratio%
20.04
17.94
19.53
20.67
21.37
21.18
23.79
22.64
23.00
21.97
2.68
22.64
21.28
55
11.81
Shares (diluted)M
9.827
8.282
8.202
8.421
8.652
8.554
7.373
7.665
6.506
6.751
12.01
(4.84%)
(4.47%)
49
7.24
Buyback yield%
27.00
28.83
28.87
28.15
29.47
27.55
28.92
31.14
33.75
32.22
20.58
31.14
28.89
89
0.973
D/E ratiox
1.781
1.829
1.961
2.002
2.078
2.140
2.465
2.577
2.674
2.750
0.385
2.577
2.109
82
0.218
Enterprise value$B
1.277
1.488
1.621
1.919
2.265
2.748
2.780
3.047
3.086
3.127
0.918
6.66%
10.00%
94
43.92
LT debt$M
290.4
282.9
278.6
276.4
275.2
301.0
301.9
328.9
335.6
302.0
108.8
1.87%
1.34%
36
Revenue
$1.082B
8.37%
1.00×
Cost of revenue
$740.2M
8.54%
1.02×
Operating expenses
$239.0M
8.53%
1.01×
Goodwill & intangibles
17.94%
Property and equipment
17.20%