1.274
Revenue$B
0.840
0.874
0.902
0.961
1.021
1.052
1.112
1.174
1.261
1.345
1.343
5.65%
5.10%
30
13.02
Revenue growth%
34.39
37.24
35.27
35.07
33.59
34.49
34.70
32.38
30.98
28.24
6.65
32.38
34.44
5
13.24
Gross margin%
9.94
9.38
6.66
8.65
6.19
3.70
4.31
6.35
8.03
9.40
16.69
6.35
7.35
54
18.98
Operating margin%
22.67
21.15
19.74
19.78
21.24
22.83
19.90
19.59
20.43
21.98
17.70
20.43
20.79
18
16.07
Net margin%
4.68
7.38
9.86
6.97
5.70
7.37
6.00
4.77
3.05
4.30
19.37
4.77
5.85
25
31.77
P/E ratio (avg)x
20.48
17.45
18.52
18.65
20.02
19.79
19.12
19.77
18.43
17.35
6.916
19.12
18.89
54
37.01
EV/EBITx
26.53
25.81
25.57
25.98
29.82
28.91
30.89
33.84
39.63
45.22
24.04
33.84
29.37
68
3.49
FCF yield (avg)%
2.82
0.40
0.40
0.70
0.40
0.40
1.70
0.40
1.77
1.20
25.46
1.20
0.55
15
14.37
FCF margin%
27.48
25.16
24.70
27.52
26.74
23.78
21.98
19.86
21.46
19.61
13.10
21.46
24.24
12
0.877
FCF / Net incomex
0.140
0.148
0.128
0.125
0.119
0.114
0.115
0.117
0.108
0.119
1.072
0.115
0.119
22
10.98
ROIC%
24.09
22.55
25.00
25.92
25.46
26.83
26.45
27.32
27.46
27.09
7.81
27.09
26.18
21
11.39
Return on equity%
28.83
26.00
24.75
23.67
25.30
26.50
26.36
25.33
24.29
23.45
3.39
25.33
25.31
85
19.39
Return on assets%
3.22
2.67
2.95
3.45
1.46
1.96
2.12
2.97
2.12
0.47
19.95
2.12
2.40
57
3.48
EPS$
3.00
3.22
3.32
3.57
3.82
3.83
4.24
4.58
5.26
5.41
3.88
7.19%
7.09%
—
3.69
EPS growth%
16.35
18.02
16.89
18.33
18.97
17.04
15.31
16.27
17.53
15.65
28.51
16.27
16.97
32
3.06
Bookvalue per sh$
0.58
0.61
0.56
0.54
0.56
0.54
0.48
0.48
0.46
0.43
3.24
(4.93%)
(2.29%)
—
1.53
FCF per share$
0.43
0.43
0.42
0.44
0.45
0.46
0.47
0.42
0.41
0.45
0.79
(0.04%)
0.32%
—
2.93
Dividend per sh$
1.62
1.73
1.71
1.56
1.70
1.74
1.59
1.64
1.56
1.71
2.99
0.12%
(0.15%)
—
12.00
Div yield (avg)%
11.11
8.59
11.32
9.73
11.80
13.39
15.91
18.17
19.04
20.80
24.41
18.17
12.59
80
13.63
Payout ratio%
10.98
13.90
16.75
15.52
13.27
12.25
11.96
11.64
9.65
10.06
5.93
11.64
12.11
83
139.0
Shares (diluted)M
210.9
242.8
266.4
277.8
324.7
348.1
366.8
433.8
462.3
494.1
139.4
8.76%
9.36%
64
19.58
Buyback yield%
29.78
31.80
32.72
32.17
34.87
37.17
35.98
33.20
32.66
34.53
9.51
34.53
32.96
8
1.110
D/E ratiox
0.343
0.324
0.354
0.341
0.324
0.350
0.352
0.334
0.374
0.362
1.405
0.352
0.346
77
1,307
Enterprise value$M
432.3
432.1
398.0
421.9
386.3
349.5
395.4
390.0
421.4
427.7
969.7
2.06%
(0.11%)
86
1.132
LT debt$B
1.843
1.744
1.863
1.996
2.024
1.880
2.112
2.213
2.114
2.014
1.075
(0.10%)
1.92%
12
Revenue
$1.345B
5.10%
1.00×
Cost of revenue
$941.2M
5.10%
1.00×
Operating expenses
$242.7M
4.75%
0.97×
Goodwill & intangibles
17.65%
Property and equipment
17.55%
Spread over hurdle
(7.12%)