0.536
Revenue$B
1.114
1.125
1.119
1.151
1.199
1.206
1.234
1.283
1.281
1.310
0.555
1.78%
2.03%
84
25.04
Revenue growth%
16.36
16.60
18.10
18.81
16.58
16.23
16.21
15.86
13.09
15.86
21.93
15.86
16.29
33
10.64
Gross margin%
9.53
9.90
12.21
9.98
9.48
11.74
11.24
11.44
10.80
9.49
23.00
11.24
10.39
72
20.80
Operating margin%
0.53
0.40
3.15
3.86
6.36
8.49
9.54
6.81
8.32
9.43
25.24
8.49
6.58
36
21.97
Net margin%
30.77
32.69
33.42
31.81
32.46
31.00
31.82
31.31
32.91
32.84
5.16
31.82
32.14
71
18.26
P/E ratio (avg)x
30.75
28.79
27.13
28.57
27.52
26.02
22.27
20.16
18.81
16.28
35.86
20.16
26.58
7
37.40
EV/EBITx
30.02
31.24
32.82
33.48
29.13
30.09
26.49
27.56
25.13
24.88
24.79
26.49
29.58
90
21.40
FCF yield (avg)%
19.23
19.37
20.59
20.02
18.70
18.68
18.78
18.32
19.64
21.06
27.39
18.78
19.30
92
27.03
FCF margin%
22.65
20.64
19.89
17.59
17.05
17.72
16.43
13.75
11.97
12.61
6.44
13.75
17.32
10
0.550
FCF / Net incomex
0.122
0.123
0.115
0.113
0.108
0.116
0.124
0.115
0.111
0.104
1.457
0.115
0.115
39
16.06
ROIC%
2.47
3.09
4.48
6.94
5.38
3.62
4.68
4.42
2.61
1.59
13.45
3.62
4.02
52
28.41
Return on equity%
19.18
20.41
19.17
16.86
16.83
15.36
17.28
16.14
13.92
15.00
26.48
15.36
16.85
73
16.37
Return on assets%
12.14
10.53
10.59
9.56
8.75
10.55
10.44
12.36
9.91
9.57
15.44
10.44
10.48
38
2.82
EPS$
2.57
2.49
2.60
2.66
2.39
2.23
2.11
2.06
2.08
2.24
3.16
(1.33%)
(0.66%)
—
9.47
EPS growth%
19.30
17.39
18.50
16.11
18.41
17.94
16.03
13.89
11.84
10.99
15.87
13.89
16.75
73
2.07
Bookvalue per sh$
2.58
2.75
2.82
3.20
3.31
3.82
4.56
5.22
5.47
6.24
0.59
13.51%
9.00%
—
1.79
FCF per share$
1.61
1.50
1.47
1.39
1.56
1.67
1.84
1.90
1.98
1.81
2.58
2.94%
0.96%
—
1.39
Dividend per sh$
0.75
0.71
0.69
0.69
0.79
0.90
0.92
0.90
0.94
1.01
2.58
4.99%
2.77%
—
3.08
Div yield (avg)%
12.66
13.09
15.49
13.35
12.37
13.04
15.17
15.33
18.08
16.42
10.22
15.33
14.26
53
16.82
Payout ratio%
7.43
8.86
6.83
5.79
8.62
9.09
11.96
10.65
8.79
8.04
7.62
9.09
8.71
60
143.6
Shares (diluted)M
212.8
244.6
248.9
253.8
282.3
274.2
296.9
346.8
350.7
404.2
143.4
7.44%
8.38%
92
22.19
Buyback yield%
23.00
25.65
26.45
23.89
22.21
20.62
18.27
16.25
16.98
16.39
9.35
16.98
21.41
30
0.357
D/E ratiox
0.624
0.649
0.654
0.720
0.652
0.619
0.645
0.695
0.609
0.567
0.226
0.619
0.647
11
1.033
Enterprise value$B
1.801
1.744
2.039
2.176
2.067
1.983
2.053
2.142
2.376
2.519
0.499
4.03%
5.19%
54
1.257
LT debt$B
0.575
0.551
0.568
0.658
0.701
0.726
0.833
0.800
0.884
1.014
0.928
7.67%
5.74%
28
Revenue
$1.310B
2.03%
1.00×
Cost of revenue
$845.3M
1.92%
0.99×
Operating expenses
$163.3M
2.18%
1.01×
Property and equipment
16.58%
Spread over hurdle
22.55%