1.074
Revenue$B
0.764
0.788
0.837
0.885
0.929
0.976
1.040
1.075
1.143
1.191
1.200
5.09%
4.97%
13
14.47
Revenue growth%
7.38
6.64
4.32
5.50
6.02
3.88
1.15
0.40
0.40
0.40
9.39
0.40
4.10
87
12.41
Gross margin%
22.25
21.46
22.31
19.59
20.44
22.22
21.14
23.67
20.71
22.97
25.81
22.22
21.84
15
4.10
Operating margin%
25.56
27.36
28.48
30.70
32.81
32.43
32.14
29.96
29.07
28.16
6.64
29.96
29.51
16
22.20
Net margin%
7.87
6.93
4.18
5.00
7.27
4.47
2.15
0.53
0.40
0.40
19.16
0.53
4.32
79
33.38
P/E ratio (avg)x
20.92
19.55
20.48
22.47
22.49
23.66
26.17
29.44
28.58
31.44
10.91
28.58
23.07
54
20.61
EV/EBITx
13.48
12.94
13.65
15.08
15.89
15.82
17.54
19.27
21.08
24.28
21.04
19.27
15.86
84
26.78
FCF yield (avg)%
0.40
2.53
5.25
4.96
2.45
2.27
2.94
3.51
1.38
0.40
28.52
2.27
2.49
9
26.25
FCF margin%
3.42
2.95
4.25
6.92
9.24
11.50
13.02
15.32
18.00
17.51
21.41
15.32
10.37
62
0.678
FCF / Net incomex
0.280
0.293
0.349
0.381
0.380
0.377
0.384
0.437
0.506
0.515
1.098
0.437
0.380
32
4.49
ROIC%
22.62
24.66
25.52
25.83
25.17
25.34
22.64
20.10
18.56
17.13
12.04
20.10
23.65
83
5.89
Return on equity%
14.81
12.39
13.89
16.36
15.27
14.13
12.44
14.53
11.79
10.90
22.64
12.44
14.01
28
6.27
Return on assets%
21.38
23.07
21.54
20.87
17.96
19.69
19.47
20.38
17.91
15.59
8.38
19.47
20.04
82
16.14
EPS$
10.41
10.72
11.79
13.07
14.04
14.38
16.19
16.65
18.63
18.11
17.82
5.22%
5.19%
—
18.72
EPS growth%
25.38
26.58
24.79
22.46
23.23
25.47
22.78
25.08
25.73
25.76
18.02
25.47
25.23
9
10.19
Bookvalue per sh$
35.11
38.64
45.07
44.72
50.03
54.12
59.26
58.28
59.26
71.35
15.93
7.36%
8.84%
—
9.71
FCF per share$
7.08
7.47
8.73
8.87
8.89
10.47
12.13
12.21
12.32
12.08
7.65
6.32%
6.58%
—
7.13
Dividend per sh$
13.94
14.18
15.82
14.75
14.64
13.79
12.81
13.37
13.85
15.16
4.45
0.69%
1.22%
—
7.24
Div yield (avg)%
7.04
9.29
9.37
10.57
10.64
7.83
6.99
8.30
7.45
10.00
9.48
7.83
8.79
85
6.60
Payout ratio%
9.37
8.91
6.24
5.58
5.18
3.28
0.49
0.40
0.49
0.40
17.87
0.49
4.23
34
112.8
Shares (diluted)M
146.8
166.3
163.2
170.9
153.5
148.0
164.4
159.2
156.0
166.3
113.6
1.60%
2.04%
55
27.59
Buyback yield%
3.92
4.40
1.94
1.23
1.40
1.59
3.99
6.24
4.83
7.15
20.71
4.83
3.96
15
0.394
D/E ratiox
0.676
0.601
0.603
0.527
0.547
0.478
0.478
0.479
0.467
0.514
1.339
0.478
0.520
75
0.169
Enterprise value$B
0.799
0.817
0.855
0.996
1.093
1.057
1.170
1.350
1.445
1.442
0.605
5.69%
7.20%
59
865.3
LT debt$M
686.8
700.5
683.7
613.0
616.0
574.7
551.2
482.1
483.5
434.1
450.2
(6.76%)
(5.07%)
24
Revenue
$1.191B
4.97%
1.00×
Cost of revenue
$700.7M
5.25%
1.03×
Operating expenses
$192.4M
4.64%
0.97×
Property and equipment
17.83%
Spread over hurdle
58.99%