0.327
Revenue$B
0.689
0.747
0.801
0.851
0.897
0.932
0.967
1.040
1.097
1.171
0.362
5.49%
6.30%
54
22.76
Revenue growth%
12.04
12.07
9.47
10.02
8.90
8.00
10.66
8.95
8.59
10.96
17.63
8.95
9.74
51
20.44
Gross margin%
24.44
25.00
25.21
27.74
30.68
27.69
26.17
25.48
28.14
26.63
2.37
26.63
26.40
59
9.26
Operating margin%
0.71
1.93
0.40
2.06
0.87
3.76
4.55
5.11
2.53
0.59
28.17
3.76
1.99
66
19.90
Net margin%
12.49
13.04
12.19
9.35
11.99
9.57
10.51
12.61
10.78
7.91
16.39
10.51
11.38
74
26.06
P/E ratio (avg)x
15.73
15.04
14.58
15.28
16.01
17.11
16.13
14.76
16.02
16.47
37.22
16.13
15.87
58
12.94
EV/EBITx
27.79
26.18
29.33
30.04
33.54
34.48
33.69
37.82
43.94
44.79
9.962
37.82
33.62
90
23.11
FCF yield (avg)%
1.53
3.76
3.88
5.06
3.30
2.65
4.74
3.92
5.16
7.51
11.94
4.74
3.90
54
17.01
FCF margin%
23.22
21.67
21.89
20.96
23.62
24.37
23.05
24.85
27.01
28.45
15.90
24.85
23.42
57
1.150
FCF / Net incomex
0.699
0.702
0.782
0.749
0.736
0.726
0.801
0.942
1.038
1.072
0.849
0.942
0.765
19
27.28
ROIC%
11.13
12.96
13.80
15.17
13.55
12.35
10.04
7.81
9.02
11.48
20.23
10.04
11.92
9
24.36
Return on equity%
23.70
22.12
19.52
19.37
17.88
18.38
16.08
16.08
15.76
17.70
3.93
16.08
18.13
78
24.13
Return on assets%
13.54
11.83
9.70
8.69
6.18
8.21
10.63
8.95
8.43
9.11
3.11
8.95
9.03
60
4.13
EPS$
3.83
3.83
4.02
4.00
4.30
4.80
4.96
4.73
4.31
4.45
4.35
0.69%
0.61%
—
22.79
EPS growth%
7.31
10.00
8.57
5.64
8.29
6.31
7.82
8.13
10.74
10.66
26.49
8.13
8.21
55
7.01
Bookvalue per sh$
9.31
8.52
8.40
7.79
6.76
6.84
7.38
7.90
8.60
8.62
6.47
4.98%
(1.18%)
—
10.26
FCF per share$
6.68
6.87
8.09
8.09
8.30
9.59
10.38
10.04
11.12
11.10
7.18
5.99%
5.53%
—
7.89
Dividend per sh$
9.73
9.38
10.58
10.91
11.91
13.87
13.98
14.30
13.75
13.24
5.31
2.15%
4.55%
—
20.86
Div yield (avg)%
16.49
18.05
20.88
21.65
21.45
21.15
19.29
17.45
17.69
19.94
19.69
19.29
19.62
93
17.61
Payout ratio%
25.08
23.21
21.03
18.90
18.72
17.83
19.29
21.10
23.62
24.57
28.16
21.10
21.06
76
62.03
Shares (diluted)M
87.24
90.83
105.1
116.9
128.4
148.5
153.3
157.0
181.8
209.0
61.34
10.24%
10.70%
44
12.35
Buyback yield%
25.75
23.37
20.72
18.69
19.42
20.74
17.91
15.78
18.19
15.55
4.31
17.91
19.05
35
1.323
D/E ratiox
1.093
1.164
1.295
1.283
1.393
1.328
1.269
1.269
1.230
1.244
0.213
1.269
1.269
46
629.4
Enterprise value$M
605.6
658.8
673.7
715.2
636.5
654.4
682.0
666.2
609.2
684.4
351.7
1.46%
1.06%
90
0.928
LT debt$B
0.949
1.009
1.109
1.085
1.121
1.093
1.006
1.030
1.144
1.021
0.467
(1.85%)
0.08%
82
Revenue
$1.171B
6.30%
1.00×
Cost of revenue
$820.0M
6.30%
1.00×
Operating expenses
$220.4M
6.69%
1.04×
Goodwill & intangibles
15.22%
Property and equipment
15.21%
Spread over hurdle
(4.59%)