0.541
Revenue$B
1.232
1.304
1.326
1.407
1.494
1.536
1.591
1.658
1.723
1.786
0.558
3.65%
3.95%
56
14.56
Revenue growth%
6.43
4.55
4.09
2.04
4.38
4.90
6.49
9.38
7.82
10.51
15.87
7.82
5.66
41
3.94
Gross margin%
26.33
26.37
24.92
25.74
24.09
22.43
21.12
20.14
18.97
20.89
16.25
20.89
23.26
30
28.71
Operating margin%
17.20
14.43
12.77
13.10
10.59
9.81
8.50
9.40
8.65
9.81
9.40
9.40
10.20
27
11.25
Net margin%
19.70
18.45
21.14
22.27
19.29
21.48
19.62
18.94
19.63
18.56
11.40
19.62
19.63
83
14.19
P/E ratio (avg)x
31.00
29.19
30.47
34.19
34.23
34.00
38.16
39.25
44.76
50.00
8.236
39.25
34.21
88
7.447
EV/EBITx
27.78
31.67
29.21
29.99
28.45
27.77
31.47
30.91
31.20
29.30
21.38
30.91
29.65
37
10.61
FCF yield (avg)%
7.74
9.14
6.41
9.29
7.00
7.53
6.46
4.48
3.37
2.50
4.82
4.48
6.73
72
7.79
FCF margin%
5.67
3.37
3.65
4.28
2.09
1.62
0.89
0.40
1.23
3.99
25.81
1.23
2.73
65
1.734
FCF / Net incomex
2.393
2.618
3.035
3.252
3.208
3.822
4.136
4.843
5.726
6.053
0.568
4.843
3.537
58
6.01
ROIC%
2.87
3.62
1.17
0.40
0.75
0.64
0.40
0.40
1.28
0.40
29.26
0.40
0.69
73
8.87
Return on equity%
8.67
9.40
9.84
11.96
10.20
11.41
10.39
13.03
13.20
14.89
13.59
13.03
10.90
70
27.42
Return on assets%
16.82
19.46
19.16
18.65
17.65
15.58
15.68
12.75
11.35
13.50
16.29
13.50
16.25
90
7.33
EPS$
2.25
2.30
2.16
2.24
2.39
2.13
2.14
2.08
2.05
2.16
8.15
(2.02%)
(0.27%)
—
10.42
EPS growth%
29.26
29.85
27.95
28.62
25.79
25.01
26.39
25.33
25.65
24.50
2.34
25.33
26.09
68
2.31
Bookvalue per sh$
2.25
2.33
2.68
3.07
3.33
3.66
3.61
4.16
4.02
4.31
7.69
5.25%
6.95%
—
1.62
FCF per share$
6.08
6.26
6.63
7.29
8.36
9.62
9.90
10.74
11.47
12.55
2.06
8.47%
8.63%
—
3.77
Dividend per sh$
15.28
15.68
16.79
18.28
17.92
18.98
19.21
22.59
22.64
25.36
2.28
7.19%
6.51%
—
14.05
Div yield (avg)%
8.45
5.93
6.03
6.71
5.75
6.39
6.13
7.12
7.95
8.34
9.54
7.12
6.55
34
14.83
Payout ratio%
32.41
35.38
36.51
35.96
36.83
39.11
40.56
38.53
37.88
36.58
11.39
38.53
36.71
50
123.6
Shares (diluted)M
188.8
225.6
220.9
251.4
272.1
267.6
317.8
361.8
364.7
423.9
125.9
9.27%
9.05%
17
26.64
Buyback yield%
18.59
20.05
17.21
18.26
20.64
20.26
20.42
21.10
22.21
21.12
24.58
21.10
20.34
80
1.084
D/E ratiox
1.456
1.337
1.365
1.429
1.498
1.468
1.322
1.227
1.116
1.028
1.603
1.227
1.351
63
216.0
Enterprise value$M
163.5
156.8
152.3
148.3
134.0
138.8
147.9
155.5
158.3
144.7
94.08
1.55%
(1.51%)
14
1.368
LT debt$B
1.097
1.048
1.002
0.977
1.086
1.215
1.311
1.411
1.545
1.645
1.214
8.65%
4.57%
73
Revenue
$1.786B
3.95%
1.00×
Cost of revenue
$951.5M
3.71%
0.98×
Operating expenses
$354.7M
4.48%
1.05×
Cash and investments
14.86%
Property and equipment
13.88%
Return on capital
198.19%
Spread over hurdle
186.65%