0.512
Revenue$B
1.162
1.175
1.186
1.210
1.193
1.201
1.212
1.218
1.210
1.189
0.570
(0.06%)
0.48%
15
20.77
Revenue growth%
21.50
23.62
23.81
20.87
22.32
21.53
19.09
16.21
15.79
16.94
9.84
16.94
21.19
30
19.88
Gross margin%
16.88
19.51
20.08
18.85
20.29
19.75
21.05
23.97
23.07
25.30
29.63
23.07
20.19
56
21.83
Operating margin%
19.27
17.87
16.32
17.20
17.63
16.43
15.01
12.16
10.85
11.04
24.13
12.16
16.37
42
25.01
Net margin%
33.01
34.55
34.02
35.64
38.44
40.02
39.55
42.17
39.79
41.22
16.76
40.02
39.00
6
12.46
P/E ratio (avg)x
37.16
40.64
43.80
42.58
42.44
46.46
51.43
51.21
48.51
55.60
22.30
51.21
45.13
6
22.15
EV/EBITx
16.58
17.36
17.94
19.62
20.03
20.28
22.90
23.03
22.30
24.77
28.84
22.90
20.16
92
7.93
FCF yield (avg)%
16.02
15.20
18.14
15.74
16.58
16.04
13.60
10.71
11.74
14.58
20.17
13.60
15.47
37
22.89
FCF margin%
13.68
16.37
17.21
16.49
17.35
18.84
20.77
19.73
17.21
16.43
8.95
18.84
17.21
83
1.592
FCF / Net incomex
0.346
0.344
0.371
0.350
0.344
0.317
0.340
0.314
0.330
0.358
1.204
0.330
0.344
80
25.74
ROIC%
26.13
24.78
23.38
24.25
25.96
27.63
30.28
32.68
31.19
33.67
18.90
31.19
26.88
87
27.68
Return on equity%
17.14
14.87
17.80
17.49
17.57
19.92
20.68
21.01
20.67
20.26
20.68
20.67
18.86
36
8.47
Return on assets%
16.05
18.93
20.45
18.36
16.59
14.64
15.51
16.92
17.53
19.19
23.46
16.92
17.23
28
11.31
EPS$
28.83
25.65
27.16
26.07
26.87
24.71
25.42
27.62
26.53
27.89
11.71
0.75%
0.68%
—
19.77
EPS growth%
7.22
8.35
9.24
11.66
13.08
13.58
13.49
13.67
14.46
15.17
16.29
13.67
13.28
79
26.84
Bookvalue per sh$
9.87
11.52
13.78
14.13
14.89
16.74
16.90
19.39
20.88
23.94
17.29
9.97%
11.06%
—
13.74
FCF per share$
14.68
15.43
16.31
16.65
16.11
18.57
21.26
23.15
25.01
28.28
27.53
11.92%
7.45%
—
16.32
Dividend per sh$
14.40
14.97
14.95
17.51
18.01
19.43
20.51
24.32
27.99
32.17
23.81
12.31%
9.02%
—
23.86
Div yield (avg)%
35.54
38.53
38.43
40.35
37.54
37.85
37.25
37.45
38.04
40.89
26.45
37.85
37.95
5
15.17
Payout ratio%
18.62
15.76
14.83
12.08
13.68
13.14
14.59
12.25
9.58
6.91
21.72
12.25
13.41
87
14.48
Shares (diluted)M
19.57
21.34
24.84
23.91
25.72
29.25
33.92
35.84
37.20
43.38
14.65
11.02%
9.99%
84
16.45
Buyback yield%
6.31
4.31
6.22
7.05
9.85
9.94
12.73
12.44
11.79
12.37
4.14
12.37
9.89
42
1.392
D/E ratiox
2.283
2.322
2.707
2.879
3.038
3.327
3.310
3.828
4.076
4.042
1.271
3.828
3.174
68
0.673
Enterprise value$B
1.085
1.274
1.397
1.412
1.376
1.481
1.455
1.538
1.809
1.969
0.432
7.43%
6.46%
31
622.4
LT debt$M
575.1
596.7
625.3
665.7
717.6
666.1
709.4
679.0
600.7
611.6
943.5
(3.15%)
0.12%
31
Revenue
$1.189B
0.48%
1.00×
Cost of revenue
$575.1M
0.24%
0.98×
Operating expenses
$264.6M
0.98%
1.05×
Property and equipment
17.76%
Spread over hurdle
20.01%