1.174
Revenue$B
1.262
1.359
1.435
1.518
1.623
1.748
1.826
1.911
2.026
2.102
1.289
5.31%
5.60%
74
29.55
Revenue growth%
15.88
13.13
15.92
14.01
14.08
14.43
14.53
14.64
11.85
8.86
23.68
14.43
14.26
59
6.85
Gross margin%
0.81
0.40
3.28
4.02
5.69
3.87
5.64
6.22
7.45
9.40
3.97
6.22
4.83
57
18.44
Operating margin%
19.25
21.67
20.80
20.78
23.03
22.25
24.43
25.91
24.43
26.58
27.76
24.43
22.64
34
18.83
Net margin%
17.91
19.76
20.19
17.47
16.72
13.85
16.10
18.20
19.90
22.50
8.48
18.20
18.06
43
14.38
P/E ratio (avg)x
24.38
22.64
24.81
26.34
28.86
32.05
33.56
34.19
37.43
42.56
24.64
34.19
30.45
32
8.537
EV/EBITx
40.27
43.49
42.77
47.73
44.17
43.02
43.17
42.63
39.80
37.04
11.09
42.63
42.89
14
2.51
FCF yield (avg)%
18.26
20.25
18.86
16.41
15.26
16.68
19.58
19.22
16.98
16.52
5.22
16.98
17.62
39
10.04
FCF margin%
12.50
14.61
17.41
14.67
14.39
16.83
16.86
19.44
21.75
23.34
3.55
19.44
16.85
88
0.183
FCF / Net incomex
1.176
1.100
1.149
1.197
1.190
1.290
1.162
1.212
1.208
1.124
0.579
1.208
1.183
77
20.46
ROIC%
3.65
1.09
0.40
0.61
2.74
3.40
5.24
4.39
2.02
2.09
28.86
3.40
2.41
80
4.82
Return on equity%
9.85
10.41
9.03
7.62
6.64
8.37
9.68
7.27
10.04
8.67
28.97
8.67
8.85
88
18.79
Return on assets%
5.58
7.53
5.94
4.67
5.67
7.60
5.93
7.02
9.31
9.92
16.17
7.60
6.48
65
7.07
EPS$
5.80
5.73
6.25
7.20
7.78
9.28
9.43
10.10
11.89
11.81
7.35
8.71%
7.64%
—
5.53
EPS growth%
7.30
7.64
7.93
6.14
6.74
4.22
3.25
5.72
3.09
2.47
14.65
3.25
5.93
16
6.14
Bookvalue per sh$
2.49
2.43
2.41
2.38
2.49
2.66
2.84
3.32
3.84
3.88
3.00
9.26%
4.56%
—
3.49
FCF per share$
0.96
0.98
0.86
0.78
0.77
0.70
0.68
0.61
0.61
0.64
5.70
(3.52%)
(4.89%)
—
3.63
Dividend per sh$
1.09
1.18
1.14
1.14
1.18
1.09
1.16
1.00
1.09
0.97
4.18
(3.68%)
(1.43%)
—
4.80
Div yield (avg)%
33.62
34.66
35.08
34.41
36.69
38.22
36.36
35.97
37.93
38.95
26.73
37.93
36.17
67
24.31
Payout ratio%
27.29
24.82
24.27
22.54
20.56
19.91
18.17
15.36
17.88
19.07
18.31
18.17
20.24
45
168.8
Shares (diluted)M
246.2
278.9
277.2
261.1
304.0
341.1
383.0
419.8
411.0
419.0
166.8
6.63%
6.68%
84
13.85
Buyback yield%
6.55
3.64
3.18
1.60
4.28
6.65
7.47
9.94
10.03
7.19
25.77
7.47
6.60
11
0.637
D/E ratiox
1.105
1.049
1.024
1.125
1.198
1.117
1.211
1.388
1.502
1.520
1.598
1.388
1.161
80
0.728
Enterprise value$B
1.070
1.079
0.942
0.978
0.904
0.869
0.828
0.721
0.755
0.815
0.705
(2.04%)
(2.61%)
55
0.775
LT debt$B
0.327
0.320
0.333
0.325
0.334
0.316
0.297
0.326
0.350
0.348
1.340
0.82%
1.01%
69
Revenue
$2.102B
5.60%
1.00×
Cost of revenue
$1.040B
5.71%
1.01×
Operating expenses
$435.5M
5.11%
0.95×
Property and equipment
15.40%
Spread over hurdle
22.29%