0.741
Revenue$B
0.524
0.572
0.616
0.671
0.743
0.812
0.891
0.956
1.017
1.128
0.826
8.72%
9.04%
60
3.37
Revenue growth%
13.80
11.77
14.66
16.19
16.52
17.89
16.95
14.65
14.62
12.89
14.22
14.65
14.65
95
27.94
Gross margin%
22.50
23.00
23.06
23.38
25.27
23.52
23.91
25.11
22.12
20.86
5.09
23.52
23.22
42
7.22
Operating margin%
26.93
28.61
30.94
33.91
31.45
30.46
31.28
30.19
32.77
33.05
25.54
31.28
31.11
88
7.94
Net margin%
0.46
1.02
1.02
0.40
0.40
0.40
0.40
0.40
0.51
0.40
15.51
0.40
0.40
57
23.90
P/E ratio (avg)x
32.84
30.15
34.46
39.14
40.57
44.69
41.85
45.60
47.43
51.19
23.77
45.60
41.21
60
13.59
EV/EBITx
17.84
18.19
20.47
21.70
24.90
25.36
24.98
25.63
24.28
25.31
20.15
25.31
24.59
42
15.47
FCF yield (avg)%
22.99
22.76
21.46
18.80
18.61
20.98
21.19
20.72
19.42
16.66
16.81
20.72
20.85
63
9.24
FCF margin%
28.06
29.98
28.83
26.27
29.18
30.38
30.68
27.94
24.95
24.22
2.70
27.94
28.44
21
0.547
FCF / Net incomex
2.056
2.121
2.256
2.443
2.262
2.229
2.493
2.393
2.228
2.379
1.164
2.379
2.259
51
19.36
ROIC%
18.58
19.17
18.39
18.70
20.86
18.42
18.09
18.03
15.08
17.79
16.81
18.03
18.40
34
21.82
Return on equity%
18.61
16.40
15.97
18.00
18.32
20.89
22.28
23.45
23.28
20.69
6.88
22.28
19.65
35
2.98
Return on assets%
5.31
3.10
0.83
2.88
4.09
1.36
3.40
4.64
4.02
5.09
5.12
4.02
3.71
63
0.16
EPS$
0.57
0.51
0.45
0.42
0.37
0.33
0.35
0.37
0.34
0.36
0.17
(0.46%)
(3.98%)
—
19.90
EPS growth%
23.73
20.90
22.32
24.87
27.53
29.16
29.20
26.44
28.97
25.98
12.70
28.97
26.21
47
0.44
Bookvalue per sh$
0.31
0.34
0.34
0.34
0.33
0.34
0.34
0.30
0.30
0.28
0.34
(3.33%)
(0.72%)
—
0.40
FCF per share$
0.70
0.76
0.79
0.87
0.86
0.90
1.03
1.16
1.17
1.31
0.58
8.82%
5.80%
—
0.53
Dividend per sh$
0.69
0.80
0.88
1.02
1.22
1.28
1.28
1.32
1.32
1.29
0.39
1.24%
7.08%
—
5.08
Div yield (avg)%
27.90
30.40
29.68
29.25
30.11
29.39
31.91
29.33
26.73
26.45
17.53
29.33
29.36
89
3.36
Payout ratio%
19.76
19.11
18.10
19.66
21.19
21.42
24.38
25.94
23.70
25.96
7.21
24.38
21.31
77
562.7
Shares (diluted)M
497.7
511.3
525.5
516.1
470.0
428.7
388.9
372.1
363.1
378.1
586.9
(4.26%)
(2.64%)
20
22.55
Buyback yield%
11.32
10.45
8.24
7.87
10.74
9.50
10.80
13.33
15.24
15.98
21.43
13.33
10.77
34
0.620
D/E ratiox
1.008
1.056
1.228
1.441
1.398
1.345
1.367
1.385
1.322
1.366
1.280
1.366
1.355
74
326.2
Enterprise value$M
484.4
478.5
528.5
642.3
650.6
706.0
735.1
755.7
755.1
738.2
976.5
2.56%
5.66%
90
0.542
LT debt$B
0.965
0.879
0.861
0.961
1.053
1.165
1.234
1.240
1.269
1.145
0.284
1.67%
2.02%
26
Revenue
$1.128B
9.04%
1.00×
Cost of revenue
$515.7M
8.99%
1.00×
Operating expenses
$242.1M
9.32%
1.03×
Property and equipment
15.65%
Spread over hurdle
30.86%