0.680
Revenue$B
0.630
0.684
0.713
0.745
0.774
0.811
0.870
0.929
0.994
1.036
0.694
6.00%
5.51%
23
22.49
Revenue growth%
20.08
21.16
18.16
20.24
21.35
19.53
19.34
20.72
21.24
22.91
4.31
20.72
20.48
16
28.78
Gross margin%
22.84
23.34
24.10
23.08
23.81
25.39
25.56
24.90
24.89
25.79
10.59
25.39
24.49
44
6.13
Operating margin%
10.10
12.10
13.32
15.88
14.81
16.24
17.49
17.81
19.19
16.47
8.70
17.49
16.06
70
5.51
Net margin%
1.51
0.55
2.28
2.74
0.61
0.40
1.23
2.08
0.40
0.40
16.70
0.40
0.92
85
27.61
P/E ratio (avg)x
30.07
34.29
38.76
41.33
38.44
37.69
38.76
44.51
46.51
48.40
14.77
44.51
38.76
53
10.18
EV/EBITx
16.33
16.24
19.03
20.12
22.05
23.27
25.67
28.56
34.03
38.57
7.354
28.56
22.66
63
6.47
FCF yield (avg)%
4.18
3.94
4.05
3.01
4.12
3.64
0.91
2.94
4.72
7.17
21.23
3.64
4.00
49
23.19
FCF margin%
22.43
20.07
18.57
19.15
21.10
19.41
16.70
14.74
15.84
14.85
15.27
15.84
18.86
22
1.315
FCF / Net incomex
0.806
0.763
0.752
0.704
0.608
0.629
0.606
0.594
0.540
0.575
0.376
0.594
0.618
44
21.89
ROIC%
19.41
19.76
19.86
17.75
20.49
22.46
24.03
21.49
20.15
19.06
24.49
21.49
20.00
6
24.48
Return on equity%
18.81
20.91
19.65
17.27
16.40
19.15
18.50
20.38
21.03
23.05
16.98
20.38
19.40
31
9.79
Return on assets%
9.09
8.18
10.71
12.03
14.88
15.83
17.68
19.58
20.09
22.13
15.01
19.58
15.35
24
1.94
EPS$
0.92
0.97
0.87
0.79
0.70
0.62
0.61
0.63
0.67
0.73
2.08
0.94%
(1.63%)
—
28.27
EPS growth%
21.10
22.95
20.06
19.92
19.27
18.70
17.06
16.82
14.13
13.33
21.63
16.82
18.99
77
0.70
Bookvalue per sh$
1.53
1.77
1.84
1.94
2.20
2.48
2.36
2.71
2.84
3.13
2.04
7.26%
7.57%
—
1.20
FCF per share$
3.80
4.16
3.93
4.04
4.22
4.63
5.14
5.06
5.56
5.48
1.93
5.36%
3.30%
—
3.01
Dividend per sh$
2.30
2.19
2.21
2.30
2.20
1.93
1.72
1.55
1.63
1.75
1.54
(4.43%)
(4.11%)
—
19.76
Div yield (avg)%
25.77
27.32
29.84
32.50
33.33
36.00
37.71
39.74
39.39
36.58
22.53
37.71
34.66
46
26.64
Payout ratio%
21.70
19.89
20.15
19.24
20.18
23.03
21.45
19.37
18.79
20.10
21.38
20.10
20.13
58
147.3
Shares (diluted)M
105.4
111.7
97.98
102.9
91.34
92.76
85.68
91.67
93.11
81.43
147.2
(2.27%)
(1.68%)
54
15.35
Buyback yield%
15.86
16.04
17.92
17.41
15.46
14.89
13.03
15.56
13.74
16.57
24.77
14.89
15.71
19
0.387
D/E ratiox
1.275
1.410
1.603
1.616
1.806
1.863
1.971
2.330
2.514
2.844
0.834
2.330
1.834
41
636.2
Enterprise value$M
386.1
377.0
396.9
398.6
400.3
388.0
431.3
438.1
483.5
469.7
406.4
3.25%
1.65%
15
0.680
LT debt$B
0.418
0.489
0.583
0.694
0.701
0.799
0.952
0.929
1.054
1.225
0.035
11.80%
12.92%
40
Revenue
$1.036B
5.51%
1.00×
Cost of revenue
$636.0M
5.90%
1.04×
Operating expenses
$197.7M
4.60%
0.92×
Goodwill & intangibles
17.70%
Property and equipment
16.55%