1.224
Revenue$B
0.916
0.919
0.922
0.942
0.977
0.992
1.014
1.051
1.099
1.132
1.301
2.98%
2.60%
80
13.02
Revenue growth%
28.35
26.94
25.77
28.01
26.74
23.92
22.45
23.30
21.58
21.25
19.25
22.45
24.84
72
20.31
Gross margin%
3.90
2.41
0.40
0.96
0.40
0.40
3.19
0.40
0.67
0.40
21.08
0.40
0.53
62
5.37
Operating margin%
3.75
3.51
4.87
5.46
4.60
4.21
4.08
2.41
2.25
1.95
3.95
2.41
3.92
87
17.75
Net margin%
23.89
24.63
22.60
22.44
21.23
21.31
19.57
22.27
23.38
22.14
8.42
22.14
22.35
14
34.71
P/E ratio (avg)x
21.50
19.36
20.28
18.54
16.86
17.55
16.11
17.10
15.53
17.50
15.22
17.10
17.52
6
19.34
EV/EBITx
9.265
9.544
9.940
10.17
10.83
10.56
12.02
13.47
13.60
14.09
26.62
13.47
10.69
13
18.40
FCF yield (avg)%
15.81
16.63
15.02
16.75
14.95
15.73
18.23
20.38
21.30
23.20
19.07
20.38
16.69
20
16.87
FCF margin%
17.99
20.20
18.09
19.39
18.56
20.20
22.86
23.80
22.54
20.03
14.18
22.54
20.11
24
0.106
FCF / Net incomex
1.654
1.741
1.857
1.919
2.200
2.238
2.481
2.593
2.423
2.290
0.990
2.423
2.219
57
24.27
ROIC%
1.25
0.40
2.32
2.37
3.03
2.64
4.75
4.65
7.31
4.46
2.02
4.65
2.83
11
9.36
Return on equity%
0.40
0.40
2.90
2.66
2.50
4.99
2.85
2.19
2.68
3.49
29.83
2.85
2.67
54
15.79
Return on assets%
16.45
16.82
15.10
12.80
13.61
15.23
16.47
15.55
15.91
14.50
2.62
15.55
15.39
21
3.34
EPS$
4.05
3.95
3.43
3.33
3.45
3.09
2.90
3.12
3.05
3.18
3.60
(1.65%)
(2.97%)
—
3.73
EPS growth%
9.22
10.45
12.39
13.50
14.48
15.04
17.59
18.45
20.51
19.19
21.84
18.45
14.76
40
5.93
Bookvalue per sh$
2.68
2.34
2.31
2.12
2.34
2.07
2.00
1.88
1.86
1.65
5.27
(6.78%)
(4.61%)
—
2.05
FCF per share$
2.13
2.23
2.24
2.61
2.58
2.57
3.01
3.47
3.31
3.89
3.64
8.51%
6.68%
—
1.99
Dividend per sh$
10.19
10.08
12.18
13.26
15.80
17.45
18.55
19.61
23.72
23.18
1.68
7.96%
9.64%
—
5.45
Div yield (avg)%
3.40
2.81
0.59
1.48
0.40
0.40
0.40
2.45
5.05
6.86
14.67
2.45
1.97
9
4.12
Payout ratio%
6.58
4.20
1.20
1.20
0.40
3.13
2.87
5.07
3.08
5.36
23.64
3.13
3.11
26
111.0
Shares (diluted)M
76.13
81.59
89.16
95.66
100.6
93.51
93.61
84.80
74.72
70.74
106.2
(6.80%)
(1.46%)
74
29.86
Buyback yield%
23.31
24.88
26.18
27.31
24.66
25.71
25.42
26.84
28.32
25.58
17.17
25.71
25.64
46
0.670
D/E ratiox
2.402
2.463
2.446
2.636
2.802
2.609
2.471
2.740
3.013
2.819
1.744
2.740
2.622
22
0.186
Enterprise value$B
1.787
1.843
1.999
2.087
2.403
2.381
2.714
2.821
2.718
3.075
1.017
5.06%
6.87%
24
0.101
LT debt$B
1.000
0.993
0.996
1.106
1.145
1.196
1.291
1.439
1.621
1.544
0.427
6.17%
4.18%
59
Revenue
$1.132B
2.60%
1.00×
Cost of revenue
$714.0M
2.30%
0.97×
Operating expenses
$193.1M
3.13%
1.05×
Goodwill & intangibles
17.18%
Property and equipment
17.06%
Spread over hurdle
(4.50%)