0.849
Revenue$B
0.914
0.961
1.016
1.052
1.101
1.152
1.230
1.309
1.354
1.431
0.907
5.38%
4.90%
76
14.13
Revenue growth%
12.39
12.26
14.14
16.71
19.29
17.96
16.32
17.32
17.47
18.83
16.24
17.47
17.02
14
5.16
Gross margin%
5.43
4.09
1.35
0.40
0.40
2.90
0.99
0.40
0.40
0.45
16.28
0.45
0.72
10
17.74
Operating margin%
27.49
27.71
30.51
32.14
33.27
31.82
30.46
29.41
31.54
28.86
5.78
30.46
30.48
30
13.01
Net margin%
15.76
13.48
15.62
13.91
16.41
16.80
13.94
13.39
12.00
11.70
10.94
13.39
13.93
53
10.75
P/E ratio (avg)x
22.01
23.85
22.55
22.09
20.71
20.91
19.14
17.16
17.02
16.86
30.05
17.16
20.81
46
6.271
EV/EBITx
13.49
13.22
15.15
17.40
18.44
20.84
20.17
19.52
19.01
21.22
22.85
20.17
18.73
49
21.22
FCF yield (avg)%
7.13
5.36
7.95
5.25
5.33
7.30
6.60
5.23
6.54
9.01
17.55
6.60
6.57
61
6.82
FCF margin%
3.11
2.35
4.99
2.46
5.12
5.03
3.55
5.59
6.65
7.71
12.33
5.59
5.01
11
0.148
FCF / Net incomex
0.789
0.797
0.828
0.884
0.960
1.030
0.910
0.789
0.795
0.778
0.630
0.795
0.813
85
11.13
ROIC%
10.48
7.82
8.63
11.12
8.59
6.83
8.60
6.15
7.14
6.93
3.91
6.93
8.21
6
2.48
Return on equity%
27.20
24.50
26.91
27.94
25.94
26.43
24.41
21.88
21.49
22.92
2.46
22.92
25.22
54
27.20
Return on assets%
14.03
12.47
10.72
10.47
12.88
12.79
12.22
14.93
16.72
19.49
29.43
14.93
12.84
26
4.03
EPS$
3.37
3.75
3.69
3.85
3.73
4.25
4.21
4.24
4.52
4.29
4.15
2.84%
3.42%
—
7.67
EPS growth%
3.82
1.03
0.48
2.52
5.07
3.81
6.10
4.42
5.48
5.09
24.86
5.09
4.12
83
4.62
Bookvalue per sh$
2.73
3.01
2.89
2.79
2.57
2.62
2.53
2.61
2.40
2.53
1.50
(0.34%)
(0.82%)
—
1.88
FCF per share$
5.08
5.38
4.93
5.23
5.29
5.07
4.71
5.03
5.21
5.59
2.24
1.09%
1.50%
—
3.85
Dividend per sh$
0.71
0.75
0.69
0.71
0.70
0.66
0.67
0.59
0.61
0.62
2.87
(2.48%)
(2.57%)
—
4.24
Div yield (avg)%
22.74
22.23
21.74
18.82
21.37
24.36
22.21
23.19
24.39
23.96
25.77
23.96
22.48
22
28.82
Payout ratio%
27.98
29.29
29.61
28.60
29.97
28.84
30.05
28.14
25.23
27.76
15.01
28.14
28.72
78
167.2
Shares (diluted)M
143.0
134.0
125.4
134.7
139.8
138.0
125.0
123.4
111.3
118.9
163.0
(3.19%)
(1.09%)
26
14.52
Buyback yield%
33.81
33.76
32.02
32.29
32.00
32.13
32.11
31.11
28.89
26.61
5.84
31.11
32.06
5
1.776
D/E ratiox
1.401
1.481
1.336
1.408
1.377
1.245
1.239
1.266
1.246
1.286
0.125
1.246
1.311
78
451.9
Enterprise value$M
694.5
710.5
711.2
690.1
636.3
552.7
584.4
543.4
576.9
525.1
968.9
(3.77%)
(4.19%)
89
485.1
LT debt$M
235.8
225.5
224.2
243.4
262.2
266.2
269.4
291.9
284.0
294.6
283.3
2.36%
3.23%
36
Revenue
$1.431B
4.90%
1.00×
Cost of revenue
$797.5M
4.98%
1.01×
Operating expenses
$269.5M
5.33%
1.04×
Property and equipment
17.86%
Spread over hurdle
12.88%