0.634
Revenue$B
2.036
2.022
2.100
2.170
2.219
2.272
2.275
2.275
2.346
2.356
0.654
1.21%
1.58%
38
15.70
Revenue growth%
14.79
17.71
20.39
19.20
19.79
22.59
21.88
21.13
20.58
18.13
10.83
21.13
20.09
15
6.53
Gross margin%
17.57
18.65
19.57
18.47
20.69
23.32
21.57
19.94
19.37
21.33
22.67
21.33
19.76
92
27.10
Operating margin%
3.74
5.58
3.10
4.51
7.38
9.03
6.16
7.58
10.31
9.43
20.42
9.03
6.77
8
13.60
Net margin%
6.36
8.03
10.34
12.66
13.29
11.21
11.18
8.83
7.85
7.40
2.29
8.83
9.58
43
26.20
P/E ratio (avg)x
26.71
30.84
36.13
36.73
39.30
37.24
41.49
39.68
45.13
51.15
12.29
41.49
38.27
94
21.48
EV/EBITx
40.93
40.96
41.56
48.04
45.62
45.41
47.67
44.48
51.62
57.43
17.37
47.67
45.52
60
4.49
FCF yield (avg)%
20.00
19.49
17.39
15.01
15.56
14.50
17.17
16.41
18.28
20.67
13.78
17.17
17.28
10
27.60
FCF margin%
14.95
15.34
16.94
18.88
19.30
20.90
22.43
23.52
24.93
23.99
16.85
23.52
20.10
51
1.443
FCF / Net incomex
0.166
0.182
0.168
0.187
0.172
0.183
0.206
0.228
0.252
0.268
1.683
0.228
0.185
57
18.22
ROIC%
6.58
9.16
9.24
11.87
11.54
8.81
8.65
10.76
10.29
12.81
22.05
10.29
9.77
75
23.52
Return on equity%
26.88
24.43
23.60
24.23
23.01
21.51
19.37
17.36
16.06
15.69
28.29
17.36
22.26
75
17.43
Return on assets%
15.55
15.95
17.01
19.87
18.33
15.91
15.95
18.69
17.74
15.94
9.29
15.95
16.48
88
3.42
EPS$
12.01
12.68
13.65
12.93
11.48
10.05
8.77
8.87
7.90
8.56
3.77
(5.71%)
(3.05%)
—
12.77
EPS growth%
6.18
8.38
5.85
4.63
5.57
2.65
2.07
2.67
4.34
1.71
2.53
2.65
4.49
58
7.94
Bookvalue per sh$
9.83
10.41
9.63
9.78
10.81
10.43
10.45
9.43
8.48
8.96
10.01
(3.67%)
(1.87%)
—
3.52
FCF per share$
5.59
5.26
5.17
4.52
4.04
3.52
3.51
3.07
2.65
2.23
10.57
(11.23%)
(10.07%)
—
10.64
Dividend per sh$
15.14
15.21
15.36
15.01
14.93
16.81
16.09
15.45
14.59
14.92
2.16
(0.02%)
0.75%
—
18.43
Div yield (avg)%
11.92
12.04
14.79
16.39
16.99
14.62
12.41
12.25
13.24
14.67
26.40
13.24
13.93
51
29.24
Payout ratio%
15.97
16.62
18.24
20.70
21.69
24.30
25.83
22.96
21.53
18.98
12.65
22.96
21.11
23
78.78
Shares (diluted)M
96.99
109.6
112.7
127.6
134.0
139.0
139.1
143.3
142.4
145.9
80.40
1.71%
4.12%
67
23.09
Buyback yield%
2.25
0.40
1.46
0.40
3.18
0.81
2.93
5.44
4.28
4.78
24.27
4.28
2.59
8
0.553
D/E ratiox
1.809
2.013
1.931
2.098
2.265
2.474
2.299
2.540
2.469
2.250
1.350
2.469
2.258
25
0.701
Enterprise value$B
0.462
0.508
0.510
0.485
0.456
0.494
0.538
0.528
0.582
0.575
2.118
4.73%
2.49%
51
2.357
LT debt$B
2.432
2.596
2.718
2.655
2.951
3.311
3.320
3.078
2.862
2.552
0.516
(2.87%)
1.02%
50
Revenue
$2.356B
1.58%
1.00×
Cost of revenue
$1.649B
1.58%
1.00×
Operating expenses
$343.6M
1.65%
1.01×
Property and equipment
18.85%
Spread over hurdle
(5.57%)