0.102
Revenue$B
0.668
0.728
0.795
0.852
0.901
0.969
1.061
1.117
1.219
1.295
0.107
7.52%
7.38%
88
16.93
Revenue growth%
28.54
27.79
27.84
29.29
26.95
29.07
30.36
29.29
27.09
28.36
14.73
29.07
28.45
23
20.25
Gross margin%
11.88
10.79
8.37
8.90
5.99
5.00
6.36
4.76
5.35
2.68
29.24
5.00
6.18
30
29.33
Operating margin%
24.41
23.81
22.80
21.66
23.30
23.25
20.41
22.26
23.31
25.25
20.19
23.25
23.28
29
21.17
Net margin%
23.60
26.19
24.57
26.87
24.79
24.56
21.93
21.51
23.19
21.68
20.25
21.93
24.08
63
26.98
P/E ratio (avg)x
49.52
58.23
63.17
65.23
66.69
77.15
75.13
83.49
100.5
107.7
15.75
83.49
70.91
21
12.82
EV/EBITx
47.73
49.28
56.78
57.10
64.81
65.30
75.44
84.87
81.07
90.55
18.77
81.07
65.06
31
26.67
FCF yield (avg)%
6.54
8.70
10.48
9.94
9.47
11.20
11.03
9.63
10.22
7.81
20.98
10.22
9.79
69
26.45
FCF margin%
12.04
13.16
10.65
10.07
10.07
11.76
11.39
13.67
12.35
10.63
17.45
11.76
11.57
77
1.180
FCF / Net incomex
0.746
0.746
0.652
0.671
0.653
0.661
0.714
0.672
0.615
0.658
1.482
0.661
0.666
83
15.91
ROIC%
2.41
1.54
1.60
2.99
3.54
2.18
4.67
6.95
7.26
9.39
17.29
6.95
3.26
28
6.23
Return on equity%
30.79
29.00
29.47
28.44
29.30
27.22
25.56
23.47
20.91
19.22
26.72
23.47
27.83
57
22.75
Return on assets%
24.28
25.98
25.54
24.89
23.39
22.29
22.70
24.40
25.35
22.79
17.30
22.79
24.34
21
4.74
EPS$
1.09
1.02
1.14
1.21
1.16
1.36
1.33
1.52
1.63
1.81
4.99
9.27%
6.18%
—
13.19
EPS growth%
12.34
14.84
14.26
13.07
10.57
11.29
14.09
14.18
14.80
16.19
17.25
14.18
14.14
38
2.52
Bookvalue per sh$
5.39
5.30
5.28
5.61
6.64
7.84
7.54
8.60
8.77
8.43
4.33
4.89%
4.99%
—
4.51
FCF per share$
1.06
1.00
1.06
1.17
1.24
1.29
1.45
1.39
1.39
1.54
3.55
4.37%
4.68%
—
3.14
Dividend per sh$
6.15
6.97
6.55
7.26
6.91
6.50
6.19
6.61
6.66
7.52
3.45
1.73%
2.93%
—
27.77
Div yield (avg)%
0.40
3.04
4.27
3.23
4.65
4.85
6.11
6.28
5.49
4.27
25.05
5.49
4.46
27
22.49
Payout ratio%
11.69
13.60
16.34
19.04
19.05
19.73
22.68
20.82
22.76
23.64
10.47
22.68
19.39
25
135.9
Shares (diluted)M
160.1
168.0
172.6
192.4
184.5
205.3
216.4
243.0
267.2
272.2
140.0
8.09%
5.14%
56
10.19
Buyback yield%
17.62
18.49
16.99
14.60
14.39
12.04
14.98
14.96
16.92
16.13
5.21
14.98
15.55
90
0.344
D/E ratiox
2.111
2.333
2.357
2.609
2.831
2.954
3.028
3.290
3.392
3.425
1.540
3.290
2.892
84
619.2
Enterprise value$M
391.0
368.7
393.4
436.5
433.6
490.7
483.0
517.3
551.7
614.0
851.8
7.21%
4.88%
27
442.7
LT debt$M
559.5
496.7
503.8
549.1
586.7
532.0
549.6
492.9
484.7
525.6
70.83
(2.18%)
(0.48%)
55
Revenue
$1.295B
7.38%
1.00×
Cost of revenue
$664.2M
7.10%
0.97×
Operating expenses
$276.1M
7.85%
1.04×
Goodwill & intangibles
15.78%
Property and equipment
15.28%
Spread over hurdle
33.05%