0.927
Revenue$B
1.516
1.541
1.561
1.584
1.581
1.633
1.671
1.685
1.719
1.737
0.957
1.91%
1.56%
14
10.20
Revenue growth%
4.59
5.58
5.43
4.10
5.80
7.35
9.70
10.22
8.95
11.87
9.69
9.70
6.57
68
28.26
Gross margin%
3.88
4.68
3.38
5.42
4.01
5.00
7.74
6.19
4.51
3.10
20.62
5.00
4.60
33
10.54
Operating margin%
2.71
2.32
5.29
5.51
6.06
6.28
8.22
8.66
7.45
7.74
8.06
7.74
6.17
13
14.49
Net margin%
11.55
13.72
13.32
13.60
15.46
14.57
16.84
17.31
15.38
15.89
26.07
15.89
14.98
90
17.40
P/E ratio (avg)x
9.844
10.77
11.23
10.87
10.98
11.83
12.15
13.34
13.06
13.21
30.02
13.06
11.53
25
25.83
EV/EBITx
29.88
33.29
30.11
33.07
33.79
36.35
36.28
40.10
44.77
46.48
20.32
40.10
35.04
44
2.62
FCF yield (avg)%
19.13
19.47
17.20
18.26
17.18
14.81
14.18
12.02
11.28
13.67
7.10
13.67
15.99
88
27.39
FCF margin%
13.13
15.37
12.42
10.90
9.94
8.87
5.91
5.20
3.14
4.44
10.31
5.20
9.40
95
0.860
FCF / Net incomex
0.841
0.895
0.881
0.958
0.831
0.865
0.922
0.983
0.895
0.986
1.210
0.922
0.895
36
28.98
ROIC%
10.70
9.16
7.29
5.15
7.16
5.49
5.59
2.86
5.70
7.43
8.18
5.59
6.43
90
19.10
Return on equity%
16.69
16.23
19.21
16.56
17.57
18.97
17.38
16.29
16.13
19.12
26.40
17.38
17.03
91
9.39
Return on assets%
21.82
18.92
16.31
14.05
16.79
19.03
20.35
17.75
17.36
15.81
12.59
17.75
17.55
36
18.91
EPS$
10.01
8.83
8.22
8.85
8.91
9.71
9.69
9.11
8.71
7.63
20.07
(3.04%)
(2.47%)
—
11.76
EPS growth%
12.99
14.98
17.93
17.45
15.86
17.01
16.59
14.16
16.66
18.26
26.38
16.66
16.63
58
21.83
Bookvalue per sh$
14.46
15.67
16.18
16.77
17.64
18.96
17.62
19.42
18.53
19.04
21.65
1.55%
1.75%
—
16.57
FCF per share$
7.45
7.81
7.74
6.84
7.01
6.48
6.20
6.45
6.21
6.09
10.88
(2.76%)
(1.02%)
—
20.65
Dividend per sh$
21.37
21.57
22.51
22.12
25.34
26.32
26.30
28.98
29.81
34.36
21.13
6.28%
6.15%
—
15.47
Div yield (avg)%
0.87
1.94
4.63
7.16
9.74
11.87
13.26
11.73
10.62
11.11
18.26
11.73
10.18
7
23.29
Payout ratio%
16.42
16.84
16.57
13.74
11.75
8.87
7.20
4.53
5.69
5.32
12.58
5.69
10.31
17
40.65
Shares (diluted)M
47.03
48.82
48.92
56.16
62.75
64.56
73.06
77.01
84.94
90.11
38.96
7.51%
6.61%
14
10.19
Buyback yield%
1.55
0.40
0.51
0.86
0.40
2.30
0.40
1.02
0.40
0.52
11.12
0.52
0.52
54
0.198
D/E ratiox
1.723
1.703
1.746
1.734
1.551
1.570
1.504
1.419
1.555
1.397
1.233
1.504
1.563
9
1.124
Enterprise value$B
1.923
2.179
2.291
2.459
2.521
2.511
2.734
2.827
3.162
3.581
1.985
7.27%
7.31%
20
1.192
LT debt$B
0.260
0.242
0.228
0.234
0.242
0.238
0.241
0.262
0.268
0.254
1.985
0.96%
(0.77%)
43
Revenue
$1.737B
1.56%
1.00×
Cost of revenue
$1.017B
1.51%
1.00×
Operating expenses
$349.1M
1.65%
1.01×
Property and equipment
15.04%
Spread over hurdle
(4.42%)