1.519
Revenue$B
0.814
0.867
0.917
0.992
1.065
1.112
1.185
1.258
1.350
1.449
1.603
6.35%
6.52%
77
3.12
Revenue growth%
9.99
10.91
9.31
7.91
7.68
4.96
3.16
1.09
4.08
3.15
21.08
3.16
6.32
87
18.35
Gross margin%
12.65
11.65
9.46
9.23
7.98
5.87
6.35
5.54
5.89
3.43
18.06
5.87
7.17
89
16.86
Operating margin%
15.90
15.11
14.55
13.13
13.23
14.53
15.90
15.68
13.54
13.86
16.94
14.53
14.54
77
17.82
Net margin%
19.23
17.13
19.54
22.25
19.51
20.32
17.60
18.52
20.75
19.49
29.20
19.49
19.50
77
27.49
P/E ratio (avg)x
37.84
35.84
40.16
40.60
37.54
41.85
48.63
51.16
47.79
54.01
15.63
48.63
41.22
85
36.32
EV/EBITx
11.92
11.45
12.30
14.61
16.98
18.05
18.21
19.26
19.66
23.25
8.592
19.26
17.52
72
3.80
FCF yield (avg)%
11.82
11.95
12.95
11.06
9.38
11.32
11.33
11.17
13.25
14.63
4.94
11.33
11.57
81
4.26
FCF margin%
23.38
25.49
24.56
26.67
28.71
30.07
32.01
32.99
35.77
35.38
17.84
32.99
29.39
67
1.196
FCF / Net incomex
1.871
1.806
1.754
1.749
1.924
2.014
2.205
2.291
2.392
2.304
1.197
2.291
1.969
39
13.68
ROIC%
16.62
17.28
14.96
13.86
13.51
13.97
15.48
17.87
17.83
17.85
14.24
17.83
16.05
20
18.02
Return on equity%
12.65
12.57
12.00
10.21
9.86
8.87
11.56
13.49
13.12
11.38
8.72
11.56
11.78
64
10.47
Return on assets%
22.71
24.45
22.92
21.33
22.60
25.30
27.15
28.58
27.47
24.55
16.97
27.15
24.50
70
5.07
EPS$
1.61
1.61
1.86
2.04
2.28
2.18
2.22
2.10
2.19
2.48
5.57
1.69%
4.17%
—
4.91
EPS growth%
12.15
10.18
11.06
9.44
7.74
7.96
9.02
7.85
9.36
12.19
4.48
9.02
9.40
34
2.82
Bookvalue per sh$
0.83
0.88
0.89
0.95
1.00
1.04
0.98
1.01
0.93
0.89
4.01
(2.30%)
0.33%
—
3.80
FCF per share$
3.11
3.27
3.11
3.27
3.68
3.69
4.02
4.44
4.46
5.19
3.49
7.08%
6.20%
—
4.18
Dividend per sh$
4.46
4.53
4.83
5.09
5.53
6.08
6.53
7.18
7.39
8.49
2.91
8.96%
6.29%
—
5.53
Div yield (avg)%
3.80
1.11
0.40
0.40
0.40
0.40
0.40
0.40
2.95
1.77
21.24
0.40
0.40
39
6.37
Payout ratio%
17.73
14.80
11.86
13.90
14.82
14.25
15.21
13.09
13.96
12.84
7.81
13.96
14.10
25
97.73
Shares (diluted)M
150.6
150.4
152.9
167.0
170.7
180.4
207.9
221.1
245.4
292.9
99.75
11.40%
8.52%
34
10.24
Buyback yield%
28.81
28.82
31.77
28.94
26.82
27.59
28.38
28.01
26.25
23.65
2.41
27.59
28.19
29
1.153
D/E ratiox
0.589
0.649
0.663
0.686
0.697
0.733
0.808
0.829
0.820
0.839
0.691
0.820
0.715
21
978.2
Enterprise value$M
353.5
328.6
356.2
350.7
331.5
324.4
344.8
337.5
334.4
310.0
181.5
(1.33%)
(2.30%)
28
1.719
LT debt$B
1.943
2.225
2.401
2.425
2.838
3.283
3.344
3.415
4.049
3.958
1.483
6.88%
7.74%
55
Revenue
$1.449B
6.52%
1.00×
Cost of revenue
$917.4M
6.40%
0.99×
Operating expenses
$289.7M
6.13%
0.96×
Goodwill & intangibles
18.92%
Property and equipment
18.83%
Spread over hurdle
(3.79%)