1.242
Revenue$B
1.166
1.243
1.316
1.398
1.539
1.656
1.796
1.976
2.177
2.333
1.305
8.68%
7.86%
44
16.05
Revenue growth%
13.51
12.82
12.22
14.14
15.73
13.25
15.70
17.87
18.06
17.89
4.47
17.87
14.92
87
17.95
Gross margin%
7.41
6.54
7.14
9.18
11.08
12.33
10.88
13.08
13.90
11.62
14.23
12.33
10.98
24
11.48
Operating margin%
13.82
13.52
14.20
15.02
12.43
11.40
13.19
10.73
11.34
10.44
24.29
11.34
12.81
95
11.82
Net margin%
27.33
24.58
25.09
25.31
23.65
22.06
24.25
22.86
21.76
23.20
21.39
22.86
23.95
89
21.71
P/E ratio (avg)x
55.98
63.76
73.76
86.03
88.91
100.8
112.6
112.3
111.0
131.8
7.720
112.3
94.88
31
21.53
EV/EBITx
21.68
21.79
19.10
19.64
19.84
18.73
16.64
17.75
18.90
16.13
28.01
17.75
19.00
19
9.55
FCF yield (avg)%
22.14
20.27
20.26
21.52
18.92
16.45
17.41
14.81
13.34
13.60
16.58
14.81
18.17
84
2.95
FCF margin%
24.57
21.79
22.80
25.04
23.01
24.53
27.53
30.10
30.56
33.11
4.25
30.10
24.80
47
0.156
FCF / Net incomex
0.909
0.879
0.839
0.818
0.746
0.665
0.693
0.612
0.616
0.533
0.172
0.616
0.719
39
28.22
ROIC%
8.76
9.62
9.81
7.68
6.32
9.25
7.91
8.79
8.64
10.10
9.27
8.79
8.77
29
20.29
Return on equity%
33.42
33.62
34.63
32.99
33.85
31.18
28.47
28.35
25.47
27.96
29.53
28.35
32.08
65
18.02
Return on assets%
4.54
6.80
7.89
6.93
5.08
7.07
4.40
4.38
3.36
5.36
2.09
4.40
5.22
28
0.89
EPS$
1.59
1.72
1.89
1.86
1.73
1.75
1.71
1.82
1.80
1.78
0.98
0.67%
1.62%
—
16.36
EPS growth%
7.29
8.03
10.87
13.86
13.85
15.80
13.79
14.83
13.96
11.43
2.23
13.96
13.82
76
0.32
Bookvalue per sh$
1.85
2.09
2.27
2.16
2.14
2.06
1.96
2.19
2.08
2.20
1.42
0.56%
3.09%
—
0.91
FCF per share$
1.37
1.56
1.83
1.92
1.91
1.87
2.16
2.12
2.18
2.29
1.39
3.71%
6.12%
—
0.25
Dividend per sh$
0.23
0.19
0.20
0.20
0.18
0.19
0.19
0.20
0.20
0.17
1.35
(1.25%)
(2.91%)
—
24.16
Div yield (avg)%
12.32
9.40
11.34
10.02
12.59
14.45
12.93
14.19
12.64
13.79
22.86
13.79
12.61
25
28.24
Payout ratio%
0.40
0.40
2.56
0.84
1.74
4.15
5.62
7.52
10.37
11.34
21.69
7.52
3.35
79
247.3
Shares (diluted)M
260.5
289.8
281.6
268.7
293.0
298.1
316.2
323.6
309.8
316.5
258.2
1.55%
0.77%
16
8.06
Buyback yield%
30.38
32.79
32.60
34.64
36.93
38.78
39.60
39.67
38.11
39.77
19.55
39.60
37.52
92
0.648
D/E ratiox
2.941
3.018
2.945
3.475
3.341
3.498
3.543
3.826
3.754
3.898
0.760
3.754
3.487
31
1,375
Enterprise value$M
211.2
229.6
268.5
272.1
285.8
281.0
314.1
318.7
344.9
395.8
450.9
6.73%
8.02%
41
1,081
LT debt$M
127.3
126.0
132.2
127.6
134.0
135.4
135.0
132.6
141.4
154.4
454.8
2.88%
0.90%
19
Revenue
$2.333B
7.86%
1.00×
Cost of revenue
$1.314B
7.71%
0.99×
Operating expenses
$295.2M
8.41%
1.05×
Property and equipment
18.03%
Goodwill & intangibles
15.86%
Spread over hurdle
18.19%