0.357
Revenue$B
1.895
1.897
1.903
1.950
2.016
1.999
2.008
2.008
2.081
2.085
0.375
0.68%
0.86%
91
16.73
Revenue growth%
0.40
0.40
0.40
0.40
1.74
2.82
5.75
5.60
6.90
9.30
7.96
5.75
2.28
47
8.63
Gross margin%
11.34
12.44
13.31
14.43
11.71
13.45
12.89
14.98
12.63
14.07
28.36
13.45
13.10
69
25.55
Operating margin%
9.09
7.92
8.30
9.46
7.67
6.75
5.16
2.37
3.74
2.00
20.44
3.74
7.21
91
8.93
Net margin%
14.43
13.67
13.08
14.05
16.92
15.71
12.86
12.75
14.34
13.74
29.83
13.74
13.90
30
30.17
P/E ratio (avg)x
50.00
59.89
62.09
60.97
73.95
85.12
86.00
96.55
111.4
134.0
16.89
96.55
79.53
61
36.99
EV/EBITx
16.12
16.50
17.38
19.99
21.95
20.28
20.99
19.43
20.29
19.76
6.853
20.28
19.88
53
16.29
FCF yield (avg)%
26.79
25.32
27.86
29.64
32.52
32.55
33.96
36.78
34.79
32.33
29.33
33.96
32.42
13
21.45
FCF margin%
24.12
21.76
24.35
22.53
21.39
19.99
21.85
19.92
16.98
18.30
26.83
19.92
21.57
63
1.665
FCF / Net incomex
1.394
1.491
1.584
1.641
1.733
1.909
2.084
2.223
2.109
2.042
1.637
2.084
1.821
18
4.45
ROIC%
6.03
8.30
6.95
4.21
5.12
2.13
3.44
4.58
5.40
3.07
25.73
3.44
4.85
72
15.21
Return on equity%
22.45
19.82
20.17
20.98
22.15
20.73
18.55
17.81
17.27
19.51
23.92
18.55
19.99
63
21.22
Return on assets%
24.91
25.28
23.87
21.93
19.42
19.83
18.35
19.16
17.80
15.74
26.33
18.35
19.63
12
6.65
EPS$
4.99
5.39
4.99
4.69
4.79
4.40
4.41
4.73
4.46
4.46
7.02
(1.40%)
(1.89%)
—
19.62
EPS growth%
14.65
12.95
14.15
13.11
13.25
10.60
10.63
12.30
14.94
16.30
2.09
12.30
13.18
47
7.10
Bookvalue per sh$
6.51
6.86
7.65
7.29
8.28
9.33
10.95
11.47
13.12
13.04
3.31
9.52%
7.86%
—
1.87
FCF per share$
2.83
2.97
3.48
3.41
3.95
4.56
4.74
4.61
4.89
4.71
4.16
3.57%
4.70%
—
7.14
Dividend per sh$
3.64
3.13
2.78
2.40
2.40
2.12
2.03
1.99
1.74
1.89
2.99
(4.74%)
(7.80%)
—
7.87
Div yield (avg)%
7.06
7.96
6.21
3.23
5.95
8.27
8.79
9.00
11.47
9.62
8.49
9.00
8.12
37
29.85
Payout ratio%
24.83
27.58
26.39
24.14
26.63
24.72
23.52
23.21
21.07
19.36
28.69
23.21
24.43
64
136.8
Shares (diluted)M
197.6
230.7
242.3
234.3
221.8
231.7
269.5
285.3
312.8
296.5
141.9
5.98%
4.44%
91
17.14
Buyback yield%
6.57
7.86
5.89
8.34
7.49
8.26
6.09
5.16
6.37
4.14
2.64
6.09
6.47
67
1.020
D/E ratiox
0.344
0.369
0.335
0.345
0.356
0.346
0.350
0.392
0.414
0.405
0.348
0.392
0.353
32
0.126
Enterprise value$B
0.768
0.796
0.813
0.803
0.678
0.695
0.617
0.542
0.551
0.556
1.373
(3.90%)
(4.45%)
85
0.654
LT debt$B
1.640
1.896
2.191
2.415
2.720
2.977
3.067
3.328
3.695
3.595
0.515
5.73%
8.71%
51
Revenue
$2.085B
0.86%
1.00×
Cost of revenue
$916.3M
1.10%
1.02×
Operating expenses
$487.7M
0.70%
0.98×
Property and equipment
15.07%
Spread over hurdle
12.39%