1.323
Revenue$B
1.035
1.124
1.214
1.302
1.399
1.511
1.587
1.723
1.880
1.456
1.571
7.61%
7.81%
62
9.61
Revenue growth%
24.63
27.07
24.29
23.39
22.54
21.62
19.67
22.04
20.67
20.66
6.03
21.62
22.84
86
8.77
Gross margin%
20.51
23.29
24.50
24.02
26.03
27.05
25.02
23.87
22.52
24.89
2.43
25.02
23.95
11
10.24
Operating margin%
12.26
10.94
11.87
14.49
16.72
17.23
17.33
16.82
15.42
25.15
11.55
16.82
14.95
81
14.44
Net margin%
0.94
1.28
0.40
0.40
2.49
2.59
5.27
6.69
5.92
13.80
26.09
5.27
1.88
68
20.76
P/E ratio (avg)x
14.03
14.14
13.93
13.62
14.96
14.53
14.51
15.67
15.27
34.96
23.87
14.96
14.33
52
9.561
EV/EBITx
11.13
10.79
9.607
9.829
9.987
9.335
9.948
10.73
10.94
35.84
25.83
9.987
10.36
26
13.10
FCF yield (avg)%
1.17
0.40
0.40
0.40
0.40
1.41
2.71
1.13
0.40
20.95
7.66
1.13
0.76
27
28.54
FCF margin%
2.06
3.89
4.97
6.86
4.46
5.01
2.26
3.10
3.17
2.97
22.47
3.17
3.53
39
0.203
FCF / Net incomex
0.256
0.284
0.335
0.354
0.414
0.407
0.461
0.508
0.578
0.592
1.606
0.461
0.380
83
7.17
ROIC%
12.88
11.97
9.99
10.06
7.21
5.52
3.99
3.07
2.33
29.80
20.69
3.99
8.60
52
15.14
Return on equity%
14.17
16.58
17.14
15.28
14.78
17.35
18.60
21.37
19.23
5.83
16.15
18.60
16.86
61
9.73
Return on assets%
14.96
15.60
15.72
13.81
15.76
13.36
12.34
15.22
12.65
11.82
2.49
13.36
15.09
64
9.03
EPS$
10.64
9.65
10.87
11.08
10.16
10.46
11.65
11.90
13.44
10.05
9.45
3.93%
3.46%
—
10.07
EPS growth%
7.54
6.06
3.07
5.80
4.27
5.28
7.23
8.38
9.46
23.79
17.48
7.23
6.65
37
7.31
Bookvalue per sh$
8.04
7.59
6.98
7.83
7.34
7.28
7.38
7.86
7.30
7.14
3.53
(1.40%)
(0.87%)
—
8.25
FCF per share$
2.88
3.10
3.14
3.21
3.33
3.22
3.24
3.24
3.23
6.60
1.38
0.13%
1.57%
—
8.21
Dividend per sh$
11.93
13.16
13.80
16.59
19.36
23.36
26.98
29.05
34.21
5.11
8.17
15.57%
11.76%
—
6.67
Div yield (avg)%
14.16
15.33
15.74
16.56
16.82
14.83
16.20
17.97
19.53
20.00
11.46
16.82
16.38
56
19.26
Payout ratio%
8.13
6.17
5.62
4.75
7.70
10.38
11.26
12.58
14.61
20.59
5.61
11.26
7.92
63
95.31
Shares (diluted)M
80.11
77.88
75.29
70.85
67.90
73.95
80.83
86.44
81.70
92.54
92.28
2.89%
(1.49%)
52
13.19
Buyback yield%
7.62
5.15
4.75
3.23
4.11
3.48
3.05
1.60
3.31
14.70
11.61
3.31
3.80
19
0.720
D/E ratiox
2.131
2.437
2.412
2.746
3.199
3.647
3.782
4.365
5.020
0.443
1.052
3.782
2.972
76
655.0
Enterprise value$M
380.5
430.0
450.1
519.6
581.1
581.9
644.5
678.5
825.1
97.96
100.9
9.69%
10.98%
39
1,160
LT debt$M
752.7
779.7
821.5
888.7
885.4
914.2
832.9
826.2
867.0
399.9
990.1
(0.49%)
1.83%
88
Revenue
$1.880B
7.81%
1.00×
Cost of revenue
$1.281B
7.90%
1.01×
Operating expenses
$345.5M
8.08%
1.02×
Property and equipment
19.16%
Goodwill & intangibles
17.82%
Spread over hurdle
(0.09%)