1.903
Revenue$B
2.360
2.489
2.542
2.617
2.701
2.824
2.864
2.929
3.076
3.131
2.041
3.00%
3.00%
32
29.19
Revenue growth%
8.65
9.66
9.60
10.20
11.21
9.75
10.73
12.52
12.80
10.76
27.09
10.76
10.46
57
7.90
Gross margin%
18.89
20.61
18.89
19.81
22.03
21.39
19.43
17.29
18.64
16.08
23.48
18.64
19.16
11
2.61
Operating margin%
11.63
9.17
9.46
7.38
8.32
8.31
10.96
8.96
7.64
5.26
20.10
8.31
8.64
68
26.41
Net margin%
0.40
0.40
1.32
2.30
0.40
1.49
0.40
2.22
1.90
3.55
11.94
1.90
1.41
79
26.11
P/E ratio (avg)x
39.58
44.66
49.26
47.18
43.50
41.87
39.09
38.52
35.48
37.44
10.85
38.52
40.72
26
23.89
EV/EBITx
34.40
40.12
39.22
39.27
42.58
45.44
50.29
58.53
67.50
67.02
20.37
58.53
44.01
60
23.92
FCF yield (avg)%
14.87
15.71
18.71
16.85
18.55
20.31
19.29
17.58
19.93
17.69
9.06
19.29
18.12
63
7.50
FCF margin%
5.10
6.56
6.53
8.69
11.00
9.87
8.79
8.96
8.23
5.74
7.81
8.79
8.46
30
0.800
FCF / Net incomex
1.178
1.346
1.502
1.678
1.825
1.818
1.701
1.717
1.626
1.714
0.558
1.714
1.690
19
11.51
ROIC%
17.74
17.93
17.87
20.12
20.01
20.96
22.12
23.39
25.06
27.74
17.26
23.39
20.54
42
16.67
Return on equity%
23.45
23.29
22.05
20.13
19.91
20.36
21.62
19.51
21.72
18.88
7.85
20.36
20.99
48
17.11
Return on assets%
18.37
16.66
17.01
18.44
16.73
16.34
14.42
12.22
11.19
12.65
21.61
12.65
16.50
41
6.42
EPS$
11.49
12.91
13.11
13.09
14.31
14.18
16.29
15.67
15.74
18.60
6.96
5.37%
4.96%
—
15.86
EPS growth%
2.73
5.61
3.82
5.26
2.42
4.51
6.25
8.07
10.78
8.87
26.48
8.07
5.43
94
3.85
Bookvalue per sh$
8.39
8.83
8.66
7.92
7.52
6.59
6.23
6.50
6.80
6.37
3.52
(3.28%)
(3.75%)
—
2.99
FCF per share$
10.44
12.00
13.58
15.33
16.60
16.19
15.83
15.64
16.21
17.38
2.97
0.93%
6.10%
—
6.81
Dividend per sh$
1.96
1.81
1.97
1.90
1.69
1.50
1.40
1.41
1.40
1.38
12.95
(4.00%)
(3.37%)
—
8.29
Div yield (avg)%
16.01
13.28
14.09
12.36
14.77
13.60
16.16
18.81
21.08
18.63
10.29
18.63
15.39
83
14.08
Payout ratio%
23.57
22.00
20.95
19.41
16.47
14.34
11.77
10.35
11.41
14.16
7.67
11.77
15.40
31
83.87
Shares (diluted)M
93.76
97.78
92.82
84.42
79.00
80.17
81.64
90.86
87.65
84.03
84.69
1.24%
(0.61%)
12
14.80
Buyback yield%
32.86
32.27
30.56
31.00
33.31
34.01
36.46
37.21
35.91
37.17
26.66
36.46
33.66
61
1.721
D/E ratiox
1.323
1.423
1.627
1.875
2.068
2.102
2.267
2.565
2.691
3.104
1.708
2.565
2.085
89
0.341
Enterprise value$B
4.638
4.894
5.779
6.454
6.939
7.704
9.155
10.41
11.20
11.21
0.844
10.08%
10.92%
51
799.5
LT debt$M
619.5
667.7
625.2
623.5
663.4
722.8
658.2
643.6
634.4
657.1
149.9
(0.19%)
0.58%
53
Revenue
$3.131B
3.00%
1.00×
Cost of revenue
$2.074B
2.84%
0.98×
Operating expenses
$692.3M
3.19%
1.02×
Goodwill & intangibles
18.60%
Property and equipment
18.32%
Spread over hurdle
15.12%