0.325
Revenue$B
1.110
1.198
1.279
1.356
1.447
1.567
1.664
1.805
1.929
2.031
0.359
7.01%
6.95%
37
29.88
Revenue growth%
32.32
33.57
34.59
32.72
34.02
35.23
37.38
40.18
40.02
41.75
8.62
40.02
34.91
72
23.27
Gross margin%
12.74
12.43
9.63
9.85
10.57
8.28
8.65
7.89
7.40
8.02
7.27
8.02
9.14
84
5.48
Operating margin%
20.01
20.28
18.06
18.31
19.77
19.21
20.40
22.40
23.32
23.52
5.73
22.40
20.14
75
28.08
Net margin%
0.42
3.21
2.22
1.51
0.40
2.01
2.98
3.36
0.72
1.74
5.95
2.01
1.87
58
28.66
P/E ratio (avg)x
40.23
45.80
44.19
46.86
53.73
53.21
54.16
56.23
55.35
57.58
24.10
55.35
53.47
70
10.67
EV/EBITx
25.26
24.37
21.72
20.09
19.18
17.14
18.13
18.32
19.21
19.77
20.20
18.32
19.49
91
20.61
FCF yield (avg)%
15.84
17.11
18.58
19.58
20.06
18.19
17.76
20.05
20.85
23.52
2.24
20.05
19.08
20
7.93
FCF margin%
11.93
12.76
15.16
14.99
13.46
14.61
13.26
11.50
11.85
10.28
8.74
11.85
13.01
48
1.462
FCF / Net incomex
1.928
1.770
1.927
1.865
1.873
1.760
1.894
2.159
2.090
1.931
0.784
1.931
1.911
61
12.99
ROIC%
11.82
12.30
15.23
17.57
20.27
20.30
19.94
21.32
20.81
23.01
15.86
20.81
20.11
55
14.41
Return on equity%
30.24
31.94
32.68
33.85
33.66
32.33
30.95
29.47
28.28
25.98
12.11
29.47
31.45
71
14.89
Return on assets%
24.36
22.28
21.39
20.01
22.58
22.78
23.13
21.26
18.74
20.89
22.61
21.26
21.84
60
4.18
EPS$
5.18
5.44
5.96
6.34
5.71
5.49
4.78
5.23
5.68
5.84
4.27
0.46%
—
—
26.92
EPS growth%
14.10
16.27
17.66
17.34
19.83
17.48
16.67
15.39
17.37
16.51
18.52
16.67
17.01
92
3.42
Bookvalue per sh$
7.25
7.43
8.30
8.68
9.77
10.42
11.61
13.67
15.33
15.24
4.76
9.29%
7.74%
—
1.71
FCF per share$
2.59
2.43
2.50
2.49
2.71
2.89
2.53
2.76
2.40
2.33
2.70
(2.99%)
(1.33%)
—
2.16
Dividend per sh$
4.49
3.88
4.06
4.16
3.55
3.11
3.31
2.87
2.85
2.50
6.43
(6.77%)
(7.07%)
—
19.36
Div yield (avg)%
28.61
27.32
28.66
30.80
30.28
30.24
32.78
33.44
31.95
31.87
25.98
31.95
30.54
75
14.38
Payout ratio%
13.83
14.39
14.82
16.46
15.89
18.06
15.57
15.42
14.70
14.66
14.80
15.42
15.12
10
169.8
Shares (diluted)M
139.9
148.5
135.9
140.7
130.3
124.5
112.1
123.2
125.4
112.8
168.4
(2.85%)
(1.35%)
79
10.21
Buyback yield%
13.06
13.04
11.29
13.08
13.03
12.78
12.52
15.51
16.96
14.67
25.07
14.67
13.05
5
0.600
D/E ratiox
1.128
1.212
1.307
1.492
1.379
1.413
1.547
1.444
1.418
1.529
0.841
1.444
1.416
74
1.151
Enterprise value$B
3.431
4.009
4.834
5.053
5.453
5.494
5.930
5.875
5.813
6.193
0.741
2.58%
7.13%
6
0.983
LT debt$B
0.361
0.338
0.333
0.353
0.376
0.350
0.388
0.359
0.338
0.344
1.546
(1.75%)
0.37%
16
Revenue
$2.031B
6.95%
1.00×
Cost of revenue
$1.197B
6.81%
0.99×
Operating expenses
$389.4M
7.26%
1.03×
Property and equipment
17.86%
Spread over hurdle
10.44%