0.079
Revenue$B
0.960
0.973
0.974
0.981
1.008
1.002
0.996
1.023
1.036
1.029
0.082
0.43%
0.72%
92
9.70
Revenue growth%
21.73
24.22
21.74
20.40
22.27
23.08
22.00
23.15
20.70
19.87
26.94
22.00
21.87
89
3.36
Gross margin%
6.71
8.67
6.38
6.83
8.76
6.93
4.97
7.26
4.36
5.12
20.57
5.12
6.77
33
12.92
Operating margin%
0.40
1.30
0.40
0.40
1.53
3.20
3.67
5.01
6.99
7.16
20.07
5.01
2.37
29
9.28
Net margin%
22.88
22.07
19.41
18.47
17.26
14.92
12.69
13.75
15.87
16.11
2.92
14.92
16.69
40
11.01
P/E ratio (avg)x
16.95
15.66
14.93
12.76
12.10
10.66
10.77
9.305
10.14
9.758
7.448
10.14
11.44
22
14.99
EV/EBITx
20.64
20.70
21.94
21.41
22.19
24.70
26.69
24.89
26.91
26.31
33.73
26.31
23.44
23
24.26
FCF yield (avg)%
27.75
24.79
23.99
24.88
26.90
28.07
28.97
26.38
27.62
26.77
8.38
27.62
26.84
7
6.67
FCF margin%
10.97
12.47
13.56
15.58
16.94
15.22
16.41
16.72
15.64
14.47
14.04
15.64
15.40
83
1.249
FCF / Net incomex
0.440
0.498
0.500
0.570
0.588
0.643
0.715
0.726
0.771
0.888
1.385
0.726
0.616
91
15.87
ROIC%
12.55
14.57
15.39
18.10
19.04
16.40
14.03
14.35
16.29
15.76
5.81
15.76
15.58
9
23.52
Return on equity%
2.45
1.73
1.23
2.44
3.33
5.23
6.54
8.12
6.67
8.76
28.29
6.67
4.28
7
25.13
Return on assets%
27.11
26.90
26.55
25.38
22.99
25.18
26.52
28.59
31.40
33.89
21.34
28.59
26.72
34
4.72
EPS$
13.96
12.37
13.23
14.16
14.32
15.72
16.49
14.47
15.53
16.58
4.90
2.97%
0.89%
—
2.85
EPS growth%
11.25
13.36
11.33
13.42
10.74
12.75
14.11
16.50
13.79
13.98
13.84
13.98
13.39
86
13.31
Bookvalue per sh$
18.35
19.58
17.46
16.68
14.87
14.80
15.11
13.63
12.69
12.42
17.07
(3.53%)
(3.30%)
—
10.87
FCF per share$
17.46
18.26
20.11
22.42
22.25
24.19
25.35
23.86
24.26
21.52
7.39
(0.67%)
2.53%
—
15.62
Dividend per sh$
11.34
11.65
13.19
12.55
14.61
15.97
16.82
19.40
21.95
24.90
12.83
11.26%
9.60%
—
20.71
Div yield (avg)%
17.17
18.72
21.69
18.73
16.35
14.27
11.90
9.71
8.72
8.26
19.02
9.71
15.31
40
12.47
Payout ratio%
8.39
11.37
10.18
12.66
11.96
13.35
16.21
14.67
15.28
17.76
7.87
15.28
13.00
82
56.91
Shares (diluted)M
64.19
67.70
73.65
74.62
72.21
65.67
62.39
59.76
58.80
60.91
55.39
(3.35%)
(0.18%)
15
20.82
Buyback yield%
22.56
22.77
23.19
21.56
19.47
21.04
22.17
23.90
23.98
23.60
14.75
23.60
22.67
39
1.398
D/E ratiox
0.270
0.260
0.265
0.286
0.263
0.238
0.210
0.225
0.228
0.226
1.330
0.226
0.249
89
0.130
Enterprise value$B
1.062
1.103
1.189
1.339
1.542
1.503
1.414
1.386
1.353
1.489
0.049
(0.70%)
2.91%
21
1,012
LT debt$M
512.5
579.5
656.0
645.2
667.0
755.1
741.6
728.7
789.8
887.3
739.6
5.88%
6.22%
74
Revenue
$1.029B
0.72%
1.00×
Cost of revenue
$720.6M
0.72%
1.00×
Operating expenses
$157.9M
0.30%
0.96×
Property and equipment
19.59%
Goodwill & intangibles
14.26%
Spread over hurdle
57.56%