1.064
Revenue$B
1.347
1.426
1.527
1.620
1.693
1.812
1.873
2.019
2.156
2.282
1.186
6.15%
6.19%
70
24.83
Revenue growth%
23.23
22.52
22.22
24.78
23.18
20.66
21.66
20.89
19.54
20.99
20.17
20.89
21.94
8
21.99
Gross margin%
11.57
9.03
10.45
7.50
7.66
8.15
7.09
5.14
6.07
7.20
12.66
7.09
7.58
22
9.21
Operating margin%
26.77
26.77
28.60
30.31
28.73
29.66
27.75
25.14
26.58
27.26
28.41
27.26
27.50
52
29.27
Net margin%
22.81
22.86
23.60
21.30
21.26
21.65
22.18
24.19
25.15
25.07
15.39
24.19
22.83
10
14.55
P/E ratio (avg)x
15.59
13.77
14.82
14.71
14.45
14.37
15.02
13.69
12.05
11.65
25.95
13.69
14.41
29
11.89
EV/EBITx
32.15
32.97
33.19
35.31
35.51
34.92
34.20
33.07
34.08
38.52
7.240
34.20
34.14
73
21.34
FCF yield (avg)%
7.13
9.70
11.74
12.46
13.68
11.22
12.15
9.47
11.30
11.26
29.36
11.26
11.28
27
7.24
FCF margin%
21.83
22.57
23.67
26.42
26.48
28.57
28.65
28.93
26.12
26.76
22.44
28.57
26.45
93
0.584
FCF / Net incomex
0.507
0.576
0.655
0.626
0.708
0.766
0.732
0.773
0.868
0.956
1.404
0.773
0.720
39
6.22
ROIC%
30.90
31.33
30.83
30.65
32.78
29.98
29.20
30.80
32.46
34.14
20.64
30.80
30.87
59
9.71
Return on equity%
10.28
7.83
6.63
5.89
3.99
6.06
6.58
4.40
3.90
2.98
16.16
4.40
5.98
49
25.35
Return on assets%
0.40
2.84
1.24
2.18
0.99
0.40
0.40
0.40
0.40
3.15
6.90
0.40
0.69
85
0.32
EPS$
0.28
0.31
0.29
0.30
0.33
0.37
0.35
0.35
0.37
0.36
0.35
1.82%
3.66%
—
11.29
EPS growth%
25.95
24.37
22.56
24.07
26.08
28.86
28.38
26.47
29.18
30.27
7.66
28.86
26.27
30
0.15
Bookvalue per sh$
0.35
0.33
0.35
0.34
0.32
0.29
0.29
0.31
0.35
0.38
0.20
3.74%
1.36%
—
0.10
FCF per share$
0.04
0.04
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.33
(3.98%)
(5.08%)
—
0.23
Dividend per sh$
0.14
0.16
0.17
0.19
0.21
0.22
0.22
0.22
0.22
0.23
0.33
2.27%
5.28%
—
17.86
Div yield (avg)%
7.42
5.00
3.31
1.29
0.40
1.47
0.94
1.83
2.22
1.82
14.64
1.82
1.82
53
20.43
Payout ratio%
12.25
11.83
12.33
11.12
8.12
7.46
5.36
6.78
8.07
8.75
10.40
7.46
8.43
55
3.761
Shares (diluted)B
5.120
5.298
5.663
5.613
6.559
6.911
6.802
7.885
7.972
7.657
3.846
3.14%
4.89%
16
24.28
Buyback yield%
18.94
18.59
20.41
20.17
19.48
16.60
18.76
18.97
16.20
16.01
14.39
16.60
18.85
56
0.853
D/E ratiox
1.692
1.859
1.990
2.295
2.284
2.305
2.660
3.131
3.431
3.372
0.439
3.131
2.300
26
1.558
Enterprise value$B
1.301
1.215
1.112
0.986
0.917
0.992
1.098
1.138
1.018
1.068
0.858
3.10%
(2.94%)
19
0.576
LT debt$B
0.163
0.154
0.148
0.150
0.133
0.138
0.123
0.109
0.102
0.110
1.740
(3.73%)
(3.58%)
77
Revenue
$2.282B
6.19%
1.00×
Cost of revenue
$1.409B
6.50%
1.03×
Operating expenses
$520.0M
5.40%
0.93×
Property and equipment
16.09%
Spread over hurdle
(4.23%)