0.203
Revenue$B
0.791
0.862
0.939
1.010
1.114
1.239
1.356
1.463
1.613
1.739
0.207
9.31%
8.87%
71
27.85
Revenue growth%
28.98
26.08
27.86
29.90
26.92
26.41
24.07
26.38
24.60
26.22
16.62
26.22
26.39
49
25.85
Gross margin%
12.04
14.96
16.23
13.91
16.04
17.50
19.69
21.27
18.57
21.36
25.43
19.69
16.87
23
4.31
Operating margin%
5.25
7.42
6.97
6.16
4.90
7.17
8.43
7.31
7.66
10.00
17.79
7.66
7.24
92
11.80
Net margin%
15.70
17.49
19.77
18.12
17.48
14.61
13.25
15.83
14.57
13.57
16.82
14.57
15.77
80
20.25
P/E ratio (avg)x
26.24
28.34
31.65
36.56
38.08
42.16
41.81
47.55
47.88
47.50
32.55
47.50
39.95
40
24.68
EV/EBITx
22.83
23.37
21.82
19.98
17.32
17.72
16.76
14.83
13.65
11.91
20.30
14.83
17.52
27
5.73
FCF yield (avg)%
20.46
22.95
25.83
25.66
23.02
24.02
24.77
26.18
26.88
28.97
28.13
26.18
25.22
54
24.92
FCF margin%
11.45
11.31
13.62
14.11
15.74
14.57
12.21
11.84
12.06
15.00
28.53
12.21
12.92
57
1.332
FCF / Net incomex
0.203
0.231
0.232
0.267
0.290
0.276
0.304
0.325
0.329
0.350
1.397
0.325
0.283
24
27.08
ROIC%
28.62
28.48
29.64
28.31
29.73
27.42
26.84
25.75
26.69
25.13
26.99
26.69
27.87
85
3.38
Return on equity%
6.23
7.20
9.57
12.08
11.37
13.03
10.44
8.76
6.52
4.52
18.76
8.76
9.16
7
29.94
Return on assets%
0.40
0.40
0.40
2.43
4.80
5.84
8.10
6.12
5.45
3.88
17.09
5.84
4.34
67
1.27
EPS$
1.31
1.34
1.27
1.18
1.28
1.20
1.23
1.20
1.05
1.16
1.41
(2.00%)
(0.91%)
—
26.00
EPS growth%
27.60
28.10
30.21
31.07
28.29
28.78
26.21
26.97
26.88
28.17
19.72
26.97
28.14
63
3.15
Bookvalue per sh$
4.53
4.74
5.61
6.16
7.12
7.38
7.98
8.87
9.01
9.35
3.63
5.60%
8.46%
—
3.09
FCF per share$
1.31
1.51
1.77
1.89
2.11
2.31
2.46
2.36
2.62
2.64
0.64
4.59%
7.73%
—
2.99
Dividend per sh$
2.81
2.98
3.11
2.65
2.83
2.82
2.43
2.14
2.07
2.16
2.10
(5.25%)
(3.06%)
—
18.45
Div yield (avg)%
20.37
21.33
19.04
17.86
15.15
15.05
12.65
11.25
12.99
15.15
12.13
12.99
15.15
82
26.21
Payout ratio%
28.33
30.59
31.17
29.68
28.91
27.19
25.66
28.44
29.28
27.43
10.37
27.43
28.67
20
142.7
Shares (diluted)M
172.7
171.9
179.2
174.6
177.6
194.2
224.8
239.8
243.2
275.5
139.3
9.17%
4.94%
18
24.46
Buyback yield%
6.54
9.42
6.55
7.20
9.42
6.42
8.20
5.96
5.14
3.39
23.16
5.96
6.55
62
1.669
D/E ratiox
0.190
0.183
0.178
0.202
0.221
0.246
0.271
0.295
0.352
0.389
1.082
0.295
0.234
60
726.8
Enterprise value$M
705.7
783.2
870.7
872.3
843.2
866.7
800.6
759.6
674.7
680.1
872.6
(4.21%)
0.44%
61
1,406
LT debt$M
285.7
313.2
307.3
346.1
382.6
376.7
352.1
382.3
381.9
435.0
483.3
2.60%
4.77%
62
Revenue
$1.739B
8.87%
1.00×
Cost of revenue
$1.167B
8.69%
0.98×
Operating expenses
$310.0M
9.67%
1.08×
Property and equipment
14.51%
Spread over hurdle
(1.87%)