1.844
Revenue$B
0.972
1.028
1.073
1.127
1.207
1.276
1.363
1.458
1.562
1.678
2.065
6.81%
6.41%
59
11.90
Revenue growth%
23.87
26.56
23.75
24.75
22.99
24.41
25.71
25.87
28.43
26.00
13.89
25.87
25.23
21
10.75
Gross margin%
10.37
8.15
8.99
10.40
13.23
12.37
13.78
11.57
12.92
12.99
28.06
12.92
11.97
35
2.51
Operating margin%
7.93
6.81
4.82
4.85
6.20
6.47
8.52
9.57
6.79
8.94
6.42
8.52
6.80
72
7.24
Net margin%
26.11
27.04
24.61
23.71
21.77
22.47
21.29
23.45
23.67
23.56
6.95
23.45
23.62
27
25.59
P/E ratio (avg)x
30.17
26.91
23.70
22.79
24.59
21.46
21.73
21.20
21.42
23.68
24.58
21.46
23.23
30
12.45
EV/EBITx
10.83
12.20
13.36
13.09
11.72
11.01
11.68
12.83
11.82
12.89
9.078
11.82
12.01
80
11.08
FCF yield (avg)%
17.51
17.61
16.51
18.26
19.66
18.00
20.11
18.35
21.34
18.75
25.08
18.75
18.30
38
8.70
FCF margin%
16.91
17.47
19.80
19.53
18.56
18.42
19.60
21.03
20.42
21.99
20.44
20.42
19.56
47
1.507
FCF / Net incomex
0.244
0.230
0.246
0.263
0.258
0.247
0.284
0.325
0.332
0.321
0.325
0.321
0.261
17
22.04
ROIC%
25.47
23.05
21.58
22.21
21.79
23.60
23.36
22.66
22.11
24.74
24.28
23.36
22.86
86
5.78
Return on equity%
8.21
8.35
8.55
9.33
9.94
11.60
9.93
9.27
9.97
10.59
8.00
9.97
9.63
45
15.22
Return on assets%
4.94
5.05
2.80
0.80
3.35
2.47
1.00
0.40
1.53
1.66
4.69
1.53
2.06
76
2.79
EPS$
2.64
2.78
2.58
2.51
2.25
1.97
1.75
1.83
1.73
1.87
2.90
(3.64%)
(4.51%)
—
13.43
EPS growth%
26.30
29.08
28.83
30.69
30.65
31.60
31.49
33.51
33.21
33.14
13.22
33.14
31.09
71
4.40
Bookvalue per sh$
3.96
4.43
4.39
4.68
4.52
4.97
4.62
4.49
4.57
4.07
1.29
(2.06%)
1.31%
—
4.07
FCF per share$
3.21
3.54
3.46
3.77
4.16
4.17
4.34
4.21
4.26
4.46
2.55
1.38%
3.37%
—
1.45
Dividend per sh$
6.22
7.09
7.37
7.63
7.29
7.67
7.84
8.39
9.41
8.91
3.41
4.09%
4.72%
—
16.74
Div yield (avg)%
30.29
27.86
29.02
31.43
31.03
29.71
31.44
34.13
34.56
36.49
24.43
34.13
31.23
89
3.10
Payout ratio%
11.03
11.76
10.99
12.31
12.11
11.57
11.71
9.70
10.64
13.61
21.36
11.57
11.64
40
148.3
Shares (diluted)M
136.5
117.3
103.8
89.95
80.64
76.73
81.25
86.09
74.63
77.27
152.7
(0.85%)
(4.95%)
55
27.73
Buyback yield%
13.28
12.90
10.65
9.20
9.02
8.39
9.49
7.17
8.12
7.44
24.36
8.12
9.11
30
0.206
D/E ratiox
1.211
1.081
0.969
1.062
1.169
1.158
1.198
1.122
1.252
1.217
0.394
1.198
1.163
9
1.249
Enterprise value$B
1.588
1.668
1.689
1.741
1.814
1.718
1.852
1.723
1.891
2.045
1.778
2.43%
1.89%
48
1.448
LT debt$B
1.210
1.310
1.323
1.517
1.705
1.832
1.839
1.999
2.233
2.261
0.190
5.80%
6.31%
51
Revenue
$1.678B
6.41%
1.00×
Cost of revenue
$847.3M
6.37%
1.00×
Operating expenses
$274.1M
6.80%
1.04×
Property and equipment
19.35%
Spread over hurdle
13.25%