1.132
Revenue$B
1.471
1.470
1.468
1.505
1.541
1.594
1.646
1.702
1.755
1.735
1.183
2.40%
1.83%
14
13.37
Revenue growth%
10.11
9.66
12.25
13.97
14.51
17.02
18.20
17.53
15.23
16.06
27.07
17.02
14.87
22
5.99
Gross margin%
8.37
9.63
7.49
7.79
5.40
4.16
5.39
3.86
0.91
2.53
5.51
3.86
5.40
25
27.38
Operating margin%
19.97
21.73
23.84
25.58
27.27
28.55
29.28
27.79
25.60
25.14
13.92
27.79
25.59
32
24.12
Net margin%
17.44
19.80
17.14
17.46
15.99
16.31
14.22
16.34
16.18
14.00
4.83
16.18
16.33
41
14.17
P/E ratio (avg)x
17.87
17.26
16.92
18.47
20.12
18.55
16.82
15.32
13.55
13.12
26.65
15.32
17.09
12
32.96
EV/EBITx
24.94
23.98
26.26
25.16
26.64
31.56
30.68
31.21
34.79
36.08
18.44
31.56
28.66
68
19.52
FCF yield (avg)%
9.41
11.74
11.92
12.67
15.28
13.84
14.73
15.99
17.97
15.28
28.73
15.28
14.28
61
27.67
FCF margin%
20.62
19.61
20.29
21.29
20.41
21.29
18.30
15.71
16.23
17.37
23.42
17.37
19.95
58
1.338
FCF / Net incomex
1.033
1.153
1.234
1.188
1.156
1.172
1.186
1.115
1.214
1.337
1.441
1.186
1.179
40
6.30
ROIC%
19.54
20.82
18.34
17.85
15.32
15.80
13.42
14.60
12.15
11.28
19.97
13.42
15.56
78
9.43
Return on equity%
10.56
12.91
13.53
10.86
12.05
14.16
12.03
12.28
13.00
14.03
2.01
13.00
12.59
76
11.38
Return on assets%
0.40
0.40
1.20
0.40
0.40
0.40
0.40
2.58
0.40
0.40
17.62
0.40
0.40
89
2.11
EPS$
1.52
1.42
1.27
1.20
1.04
0.97
0.89
0.95
0.86
0.77
2.27
(5.77%)
(7.75%)
—
18.54
EPS growth%
19.53
20.84
20.02
22.09
22.76
23.41
24.35
26.80
24.49
25.57
23.21
24.49
23.08
31
0.99
Bookvalue per sh$
3.29
3.30
3.23
3.43
3.65
3.87
4.33
4.28
4.87
5.33
2.40
7.84%
5.53%
—
2.75
FCF per share$
4.05
4.26
4.64
4.98
5.32
5.99
5.86
6.10
6.11
6.98
3.40
5.55%
6.49%
—
2.65
Dividend per sh$
1.91
1.95
1.94
2.29
2.44
2.47
2.38
2.71
2.60
2.59
3.09
1.20%
3.70%
—
15.64
Div yield (avg)%
18.12
18.19
15.43
13.63
11.82
10.11
8.76
11.28
8.77
9.12
29.57
9.12
11.55
6
5.20
Payout ratio%
25.74
23.19
23.65
24.80
23.07
21.88
20.75
23.35
25.71
27.08
13.57
23.35
23.50
22
173.6
Shares (diluted)M
344.7
388.1
461.4
550.1
618.8
656.7
707.6
710.1
803.4
888.7
179.5
7.51%
11.66%
24
6.52
Buyback yield%
25.44
23.77
25.75
26.88
26.97
28.16
29.93
31.04
28.97
27.99
17.47
28.97
27.48
31
0.311
D/E ratiox
0.988
1.038
1.178
1.194
1.159
1.257
1.451
1.519
1.532
1.650
0.687
1.519
1.226
60
0.104
Enterprise value$B
1.242
1.191
1.083
1.138
1.246
1.361
1.269
1.142
1.140
1.267
1.072
0.33%
0.14%
83
1.036
LT debt$B
0.821
0.830
0.847
0.938
0.930
1.010
0.996
1.086
1.043
0.991
1.151
1.28%
1.84%
22
Revenue
$1.735B
1.83%
1.00×
Cost of revenue
$1.114B
1.92%
1.01×
Operating expenses
$269.0M
2.23%
1.04×
Property and equipment
19.25%
Spread over hurdle
15.48%