0.546
Revenue$B
0.930
0.986
1.041
1.098
1.167
1.242
1.340
1.452
1.542
1.618
0.580
6.75%
6.31%
47
16.74
Revenue growth%
7.31
7.50
8.14
9.11
10.76
13.61
16.09
17.76
19.18
21.79
28.42
17.76
12.18
87
9.50
Gross margin%
30.38
30.60
29.96
27.62
29.78
27.15
29.40
30.86
30.54
30.74
24.57
30.54
30.17
18
21.14
Operating margin%
21.99
21.96
22.31
21.37
20.21
22.17
23.27
20.32
21.20
21.05
22.07
21.20
21.66
53
10.12
Net margin%
33.78
34.30
34.20
35.94
34.64
33.71
31.86
31.26
28.70
25.84
14.30
31.26
33.75
9
31.02
P/E ratio (avg)x
54.91
52.57
57.65
65.89
73.90
79.36
84.67
83.86
93.98
101.3
7.962
84.67
76.63
55
32.28
EV/EBITx
14.86
17.29
19.08
21.96
22.42
24.60
28.35
27.66
30.78
31.90
32.99
28.35
23.51
94
25.02
FCF yield (avg)%
28.69
27.91
25.30
23.51
25.21
24.19
21.79
18.86
17.24
18.32
16.42
18.86
23.85
79
21.43
FCF margin%
19.59
22.30
24.63
25.20
26.38
25.63
26.89
27.30
25.19
23.19
4.37
25.63
25.19
94
1.739
FCF / Net incomex
0.558
0.493
0.517
0.576
0.613
0.678
0.659
0.592
0.525
0.471
1.317
0.592
0.567
24
22.78
ROIC%
25.78
22.99
22.69
22.78
20.65
20.08
17.56
19.39
20.55
20.88
4.95
20.08
20.76
90
24.12
Return on equity%
27.32
26.13
25.77
28.00
27.22
26.13
28.79
26.37
28.16
28.79
29.38
28.16
27.27
65
21.94
Return on assets%
25.77
25.69
27.53
28.12
30.31
27.49
27.28
26.24
23.36
22.55
19.28
26.24
26.76
31
3.85
EPS$
2.75
3.02
3.32
3.22
3.07
3.38
3.73
4.21
4.65
5.14
4.14
10.81%
7.74%
—
22.26
EPS growth%
19.18
19.71
19.66
19.53
21.43
19.39
19.52
19.33
20.48
22.69
24.97
19.52
19.60
39
9.30
Bookvalue per sh$
5.33
5.81
5.29
4.92
4.87
4.86
4.58
4.68
5.13
5.31
5.62
1.75%
0.11%
—
4.18
FCF per share$
7.18
7.48
8.69
8.85
8.52
9.73
10.62
10.07
11.34
10.76
3.45
4.77%
3.73%
—
3.47
Dividend per sh$
2.99
2.94
2.94
2.92
3.52
3.70
4.02
4.50
4.48
4.51
8.23
5.10%
4.46%
—
9.93
Div yield (avg)%
24.19
22.37
21.60
19.93
22.18
24.56
23.36
22.82
21.49
22.14
5.26
22.82
22.28
81
27.68
Payout ratio%
14.94
13.74
12.14
10.57
12.49
15.12
15.70
17.20
15.38
17.50
18.15
15.70
15.03
26
77.89
Shares (diluted)M
100.3
107.9
103.8
118.6
140.9
164.9
175.4
169.5
198.6
193.3
81.77
6.52%
8.13%
13
9.08
Buyback yield%
15.49
15.64
14.39
11.89
13.90
14.16
13.87
11.57
12.76
13.28
5.82
13.28
13.89
36
1.728
D/E ratiox
1.046
1.177
1.309
1.379
1.598
1.832
2.043
2.436
2.703
2.646
1.303
2.436
1.715
68
0.114
Enterprise value$B
0.521
0.592
0.625
0.700
0.780
0.740
0.831
0.871
1.001
1.081
0.891
6.73%
8.38%
22
0.275
LT debt$B
0.279
0.289
0.266
0.250
0.219
0.217
0.197
0.203
0.177
0.179
1.547
(4.02%)
(5.22%)
69
Revenue
$1.618B
6.31%
1.00×
Cost of revenue
$796.8M
6.17%
0.99×
Operating expenses
$357.0M
6.43%
1.01×
Property and equipment
16.55%
Spread over hurdle
47.71%