0.221
Revenue$B
1.138
1.200
1.248
1.329
1.423
1.470
1.544
1.635
1.749
1.853
0.242
5.43%
5.73%
82
16.59
Revenue growth%
18.55
20.79
20.48
18.40
18.16
17.08
15.65
15.46
14.55
14.27
13.38
15.46
17.62
29
12.81
Gross margin%
2.45
0.40
1.10
1.77
0.40
1.69
2.69
4.74
7.39
5.75
23.40
4.74
2.11
37
26.55
Operating margin%
17.14
16.01
16.66
15.73
17.49
19.78
19.51
16.88
18.55
17.11
9.91
18.55
17.13
59
10.54
Net margin%
4.33
3.84
5.09
6.46
7.46
9.69
8.87
10.91
8.43
6.25
13.71
8.87
6.96
23
21.15
P/E ratio (avg)x
37.41
37.87
41.22
47.75
55.91
60.89
61.35
72.47
74.08
75.83
36.06
72.47
58.40
83
25.39
EV/EBITx
72.10
83.90
82.10
81.14
82.04
80.52
82.27
83.10
88.09
103.5
23.14
83.10
82.18
29
10.51
FCF yield (avg)%
31.16
33.90
36.83
34.78
32.41
35.17
35.26
33.46
35.33
32.49
5.71
35.17
34.34
14
24.86
FCF margin%
18.83
21.10
20.36
23.23
21.03
23.42
20.75
20.35
20.56
19.62
29.40
20.56
20.66
50
0.962
FCF / Net incomex
0.399
0.432
0.401
0.375
0.375
0.356
0.310
0.292
0.272
0.247
0.638
0.292
0.366
70
29.65
ROIC%
28.44
27.33
30.30
27.65
27.12
25.15
22.67
22.07
19.13
21.88
2.04
22.07
26.14
70
2.13
Return on equity%
6.30
7.97
10.41
9.88
11.38
13.86
12.01
13.48
14.02
14.95
24.14
13.86
11.69
88
12.30
Return on assets%
0.70
3.18
2.74
1.96
4.05
6.75
5.12
4.32
5.91
7.51
23.60
5.91
4.18
16
8.07
EPS$
2.93
2.78
2.52
2.57
2.69
2.48
2.34
2.22
2.32
2.15
8.50
(4.40%)
(2.85%)
—
11.10
EPS growth%
15.08
16.26
17.38
19.18
16.80
18.49
15.79
16.83
17.21
17.11
18.21
17.11
16.97
33
3.25
Bookvalue per sh$
3.23
3.07
3.37
3.47
3.19
3.24
3.28
3.40
3.48
3.23
7.38
0.29%
(0.29%)
—
4.19
FCF per share$
17.32
17.80
21.07
22.45
25.70
24.87
24.44
25.52
30.21
31.47
9.26
4.13%
7.62%
—
6.25
Dividend per sh$
16.47
18.54
18.64
20.44
20.90
22.69
24.31
24.05
27.14
24.79
10.17
3.47%
5.48%
—
6.35
Div yield (avg)%
20.65
18.58
16.69
17.04
19.47
17.96
17.57
15.27
15.55
16.11
23.84
16.11
17.31
38
26.55
Payout ratio%
6.98
4.36
5.28
2.52
0.40
0.63
0.80
3.72
5.56
7.24
22.05
3.72
4.04
9
69.46
Shares (diluted)M
84.21
87.12
97.95
107.2
114.0
130.4
135.4
135.7
136.4
154.0
70.76
6.20%
7.28%
88
25.97
Buyback yield%
8.56
7.23
10.22
9.75
12.56
10.73
12.71
10.70
10.49
10.82
12.71
10.73
10.59
58
0.951
D/E ratiox
1.433
1.461
1.419
1.348
1.288
1.397
1.241
1.210
1.346
1.478
1.647
1.346
1.373
66
1,312
Enterprise value$M
615.7
649.7
680.3
601.2
602.4
513.0
536.1
477.2
462.5
444.7
479.3
(5.89%)
(2.49%)
50
1,241
LT debt$M
837.6
819.9
733.3
772.3
741.5
641.6
594.9
613.7
584.6
507.3
385.4
(7.31%)
(5.27%)
55
Revenue
$1.853B
5.73%
1.00×
Cost of revenue
$1.297B
5.73%
1.00×
Operating expenses
$265.0M
5.89%
1.01×
Goodwill & intangibles
17.83%
Property and equipment
16.28%
Spread over hurdle
19.08%