0.604
Revenue$B
0.998
1.053
1.126
1.216
1.319
1.405
1.486
1.587
1.684
1.806
0.621
6.49%
7.07%
82
27.99
Revenue growth%
12.90
11.79
11.70
10.34
8.05
7.13
7.34
7.75
7.87
9.24
24.12
7.75
8.65
88
9.98
Gross margin%
16.96
15.61
17.48
17.61
16.92
14.44
15.93
14.41
11.73
11.33
8.41
14.41
15.77
76
10.66
Operating margin%
17.61
15.84
14.39
15.89
17.04
15.28
12.58
10.47
10.10
12.24
27.65
12.24
14.84
45
5.84
Net margin%
32.03
31.74
28.89
29.87
28.58
28.76
25.99
25.55
24.84
24.91
22.20
25.55
28.67
71
36.36
P/E ratio (avg)x
36.74
39.93
43.13
46.73
49.28
52.86
54.67
58.32
61.00
63.45
31.84
58.32
51.07
29
7.135
EV/EBITx
24.90
27.66
32.92
39.74
41.19
42.98
42.35
43.57
48.52
52.60
18.87
43.57
41.77
82
16.97
FCF yield (avg)%
11.40
12.11
10.42
9.23
9.19
10.49
8.65
7.65
8.65
11.30
27.03
8.65
9.82
55
11.40
FCF margin%
21.05
23.84
23.31
20.62
21.37
19.10
19.82
18.96
18.59
18.01
26.65
18.96
20.22
65
1.241
FCF / Net incomex
2.289
2.496
2.656
2.671
3.084
3.488
3.578
3.664
4.296
4.231
1.087
3.664
3.286
16
15.04
ROIC%
13.05
11.59
11.33
12.81
12.96
15.55
15.98
14.46
13.36
13.04
22.49
14.46
13.04
71
12.43
Return on equity%
20.40
20.67
22.89
24.95
26.18
23.94
22.92
20.45
23.03
22.95
29.43
22.95
22.93
26
26.16
Return on assets%
2.74
2.08
3.23
2.64
4.94
7.83
8.22
5.81
4.62
2.81
10.22
5.81
3.93
6
2.79
EPS$
2.62
2.97
2.87
2.75
2.66
3.06
3.39
4.02
4.05
3.88
2.85
7.85%
5.36%
—
29.52
EPS growth%
19.73
16.95
16.53
17.13
15.74
14.81
15.94
14.50
14.41
15.85
3.27
14.81
15.90
71
2.72
Bookvalue per sh$
0.86
0.83
0.90
1.00
1.15
1.14
1.26
1.33
1.54
1.54
1.86
5.89%
7.34%
—
1.28
FCF per share$
2.60
2.56
3.01
3.59
4.28
4.65
4.70
5.07
5.98
6.03
2.21
7.10%
10.60%
—
2.69
Dividend per sh$
2.40
2.63
2.55
2.30
2.09
2.30
2.11
2.26
2.21
2.13
1.61
0.43%
(0.63%)
—
21.96
Div yield (avg)%
37.32
38.93
41.15
43.83
45.66
45.70
45.63
43.72
40.83
39.47
19.91
43.72
42.44
58
28.70
Payout ratio%
3.09
0.42
0.40
3.04
0.45
2.13
4.90
6.27
3.83
3.88
4.01
3.88
3.07
26
319.8
Shares (diluted)M
222.8
238.6
248.0
244.1
253.5
240.8
221.1
197.8
203.7
199.3
330.2
(4.69%)
(0.77%)
72
24.72
Buyback yield%
11.76
10.79
8.91
10.66
11.39
8.97
8.45
8.44
8.66
8.78
14.07
8.66
8.94
19
1.268
D/E ratiox
1.248
1.182
1.248
1.167
1.338
1.434
1.588
1.832
1.958
1.848
1.131
1.832
1.386
77
0.782
Enterprise value$B
1.068
1.270
1.256
1.239
1.238
1.251
1.245
1.492
1.551
1.657
0.710
6.00%
6.03%
26
760.1
LT debt$M
626.5
700.3
670.2
714.1
688.6
724.1
680.9
734.9
667.7
673.7
643.2
(0.44%)
0.66%
82
Revenue
$1.806B
7.07%
1.00×
Cost of revenue
$1.062B
6.80%
0.98×
Operating expenses
$359.6M
7.66%
1.06×
Property and equipment
16.22%
Spread over hurdle
37.56%