0.885
Revenue$B
0.896
0.908
0.922
0.939
0.970
1.003
1.051
1.056
1.091
1.100
0.927
2.55%
2.59%
64
8.58
Revenue growth%
30.95
31.47
28.65
26.80
27.90
28.29
26.35
28.68
29.88
30.16
15.38
28.68
28.67
89
16.15
Gross margin%
2.20
1.22
3.15
4.40
1.81
3.63
1.46
1.96
2.96
3.79
12.79
2.96
2.58
73
25.57
Operating margin%
32.64
33.95
33.31
30.42
32.86
33.02
30.18
32.03
31.05
31.06
15.78
31.06
32.33
39
20.77
Net margin%
24.95
24.65
24.12
26.29
26.50
26.21
25.96
24.67
26.47
24.94
8.22
25.96
25.45
62
18.03
P/E ratio (avg)x
31.45
35.87
38.29
39.72
44.09
50.21
51.57
56.03
63.35
60.04
36.44
56.03
47.15
64
19.81
EV/EBITx
12.60
11.57
13.16
13.55
14.66
16.76
18.57
18.74
20.38
21.05
25.06
18.74
15.71
22
24.83
FCF yield (avg)%
1.61
4.14
5.17
3.39
2.62
0.84
3.19
1.11
2.46
2.17
4.39
2.17
2.54
31
25.53
FCF margin%
23.60
25.60
27.38
29.68
30.70
28.54
29.97
28.15
25.41
25.71
28.80
28.15
27.76
64
1.724
FCF / Net incomex
2.129
2.226
2.614
3.121
3.798
4.382
5.302
6.265
7.431
7.943
0.404
6.265
4.090
31
7.44
ROIC%
0.40
1.69
2.80
5.11
4.58
3.40
1.29
2.98
1.64
0.40
24.98
1.64
2.25
94
14.59
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
2.62
2.47
0.40
2.43
20.87
2.43
0.40
50
27.15
Return on assets%
36.39
39.36
39.17
38.03
40.20
39.77
37.08
35.17
36.92
37.74
12.78
37.08
37.88
52
3.13
EPS$
2.19
1.94
1.67
1.83
1.72
1.80
1.92
1.90
1.78
1.73
3.28
0.12%
(2.25%)
—
27.14
EPS growth%
30.75
32.61
31.83
30.88
29.47
32.10
30.70
28.42
25.46
23.74
23.02
28.42
30.73
23
0.65
Bookvalue per sh$
1.62
1.54
1.33
1.15
1.20
1.06
1.13
1.02
1.07
0.92
1.65
(5.15%)
(5.52%)
—
1.56
FCF per share$
0.75
0.64
0.61
0.60
0.55
0.50
0.44
0.37
0.38
0.40
2.09
(6.22%)
(7.07%)
—
2.23
Dividend per sh$
3.31
3.16
3.20
3.76
3.64
4.12
3.87
4.50
5.19
5.78
2.39
9.69%
5.17%
—
23.74
Div yield (avg)%
5.78
7.07
8.48
5.55
3.15
2.38
0.88
2.65
2.20
4.73
15.00
2.38
3.94
65
13.82
Payout ratio%
18.04
20.08
18.80
19.60
18.43
19.89
18.00
18.05
20.39
22.25
13.84
19.89
19.20
54
94.54
Shares (diluted)M
127.4
137.0
154.4
152.0
155.8
172.7
201.0
201.1
205.9
204.5
96.10
5.60%
5.96%
10
25.34
Buyback yield%
15.18
13.09
14.94
15.17
12.86
12.54
14.81
11.89
13.12
13.32
11.78
13.12
13.22
36
0.106
D/E ratiox
1.398
1.406
1.542
1.629
1.544
1.409
1.522
1.413
1.485
1.632
1.110
1.485
1.504
67
302.1
Enterprise value$M
403.1
380.0
389.0
430.4
491.8
459.6
489.1
517.1
531.3
578.0
296.2
3.28%
3.65%
84
884.8
LT debt$M
32.11
28.31
29.97
32.91
31.69
32.35
29.04
30.66
27.60
27.30
240.2
(2.94%)
(2.77%)
27
Revenue
$1.100B
2.59%
1.00×
Cost of revenue
$630.1M
2.86%
1.03×
Operating expenses
$273.6M
2.31%
0.97×
Property and equipment
14.84%
Spread over hurdle
20.18%