1.419
Revenue$B
1.180
1.267
1.352
1.444
1.533
1.615
1.758
1.889
2.018
2.101
1.530
6.50%
6.62%
56
28.72
Revenue growth%
28.33
28.19
25.89
26.35
26.85
23.99
26.77
25.91
26.96
27.59
11.61
26.77
26.81
38
22.36
Gross margin%
29.24
27.13
27.14
25.45
26.19
28.28
29.94
31.82
33.63
30.75
2.19
30.75
28.76
5
26.91
Operating margin%
16.25
13.86
14.33
12.10
9.76
12.14
13.17
14.84
15.49
18.37
4.64
14.84
14.09
85
9.18
Net margin%
19.42
21.29
18.34
20.01
20.62
17.92
15.84
16.58
16.13
16.53
29.26
16.53
18.13
21
35.81
P/E ratio (avg)x
26.31
29.99
31.00
35.48
35.06
40.94
46.57
54.02
60.89
62.11
21.15
54.02
38.21
24
29.19
EV/EBITx
15.61
18.48
20.91
24.32
23.79
25.96
25.15
28.39
32.83
33.22
21.55
28.39
24.73
50
22.08
FCF yield (avg)%
2.41
2.68
2.15
3.96
2.32
2.77
0.97
2.59
3.41
4.59
3.50
2.77
2.64
50
21.83
FCF margin%
24.71
23.09
20.40
19.64
18.40
17.95
19.31
17.86
16.72
18.47
23.75
17.95
18.89
29
0.516
FCF / Net incomex
1.381
1.490
1.405
1.366
1.522
1.508
1.588
1.490
1.628
1.527
1.353
1.527
1.499
89
13.89
ROIC%
6.62
7.04
5.19
2.65
4.89
6.25
5.02
3.07
2.72
1.18
27.65
3.07
4.95
52
9.91
Return on equity%
7.08
9.19
6.47
4.74
3.53
0.58
3.13
1.30
2.79
2.63
14.24
2.63
3.33
63
2.26
Return on assets%
10.38
12.25
13.60
15.14
17.94
15.01
12.85
11.35
9.17
12.10
29.30
12.10
12.55
72
17.25
EPS$
33.98
32.12
32.36
36.26
35.80
39.59
39.07
44.82
42.29
41.93
19.09
3.21%
1.27%
—
23.47
EPS growth%
15.12
14.67
15.48
15.85
17.14
14.69
17.16
16.24
15.68
14.27
12.61
15.68
15.58
57
17.60
Bookvalue per sh$
21.49
20.85
20.44
20.20
17.92
16.49
17.70
19.58
20.24
18.97
22.44
1.14%
(0.61%)
—
35.38
FCF per share$
43.66
47.13
49.64
48.39
44.49
48.66
51.20
57.05
63.70
65.80
34.73
8.14%
3.13%
—
28.05
Dividend per sh$
9.24
9.93
11.23
11.34
11.33
10.74
11.25
10.64
10.44
11.48
7.94
0.27%
2.02%
—
14.39
Div yield (avg)%
16.32
15.49
16.65
18.37
17.38
19.45
18.66
18.77
19.51
17.97
25.91
18.77
18.17
56
29.94
Payout ratio%
25.45
26.12
25.79
27.17
25.22
27.69
29.49
29.28
31.36
32.97
17.65
29.49
27.43
45
33.34
Shares (diluted)M
30.35
26.80
27.14
23.20
19.81
17.16
17.72
15.22
15.81
15.51
32.58
(4.78%)
(6.47%)
36
4.29
Buyback yield%
10.94
10.63
13.26
13.05
11.60
8.98
8.64
10.00
10.98
8.30
18.61
8.98
10.78
33
1.772
D/E ratiox
0.559
0.622
0.645
0.595
0.691
0.689
0.724
0.678
0.707
0.654
1.131
0.689
0.666
22
1,727
Enterprise value$M
906.0
885.1
811.8
840.8
789.9
709.8
773.5
846.4
864.2
815.3
305.1
0.64%
(1.44%)
15
0.483
LT debt$B
0.583
0.616
0.632
0.655
0.687
0.676
0.588
0.621
0.522
0.472
1.341
(7.25%)
(2.76%)
12
Revenue
$2.101B
6.62%
1.00×
Cost of revenue
$1.400B
6.48%
0.99×
Operating expenses
$299.7M
7.10%
1.05×
Property and equipment
18.68%
Spread over hurdle
(2.18%)