0.527
Revenue$B
0.612
0.654
0.689
0.758
0.816
0.874
0.931
1.026
1.130
1.242
0.538
8.76%
8.37%
18
15.80
Revenue growth%
21.95
24.33
25.38
25.37
24.54
26.89
29.11
27.59
26.95
29.61
23.28
27.59
26.13
86
18.56
Gross margin%
1.49
0.40
0.40
0.40
0.40
0.40
1.19
3.90
2.57
5.01
7.24
2.57
0.79
27
2.29
Operating margin%
23.62
26.30
27.23
28.20
29.27
30.46
31.53
32.36
34.27
36.77
3.83
32.36
29.87
15
22.51
Net margin%
21.74
21.97
19.44
22.30
20.99
21.44
22.69
21.66
24.16
27.15
6.38
22.69
21.85
57
35.72
P/E ratio (avg)x
21.08
21.74
22.56
20.62
21.16
22.82
22.78
19.28
18.44
16.84
37.52
19.28
21.12
90
8.447
EV/EBITx
20.60
22.65
25.25
23.19
24.09
21.92
23.52
22.44
22.95
26.08
14.01
22.95
23.07
78
16.69
FCF yield (avg)%
26.20
25.55
22.77
24.30
23.63
22.61
25.60
26.73
27.59
30.51
29.47
26.73
25.57
8
16.99
FCF margin%
9.70
12.28
12.70
14.87
13.58
15.84
13.88
13.03
14.07
14.45
10.40
14.07
13.73
32
1.363
FCF / Net incomex
1.745
1.949
2.118
2.255
2.653
3.140
3.775
3.974
4.626
4.660
1.251
3.974
2.896
28
21.17
ROIC%
29.10
26.59
23.84
25.72
25.86
26.08
24.05
26.03
27.78
29.29
4.61
26.08
26.05
15
2.22
Return on equity%
12.08
11.32
8.86
11.36
12.72
14.20
11.71
13.54
13.59
15.30
18.79
13.59
12.40
68
22.33
Return on assets%
7.73
6.16
6.68
7.65
7.83
9.84
7.49
9.17
11.30
11.64
9.86
9.84
7.78
91
1.03
EPS$
2.03
1.97
2.18
2.50
2.43
2.84
3.03
3.02
3.32
3.34
1.07
6.57%
6.01%
—
20.15
EPS growth%
8.68
8.38
7.28
4.56
5.23
7.39
8.54
7.30
9.50
11.33
23.62
8.54
7.88
37
0.61
Bookvalue per sh$
0.74
0.79
0.82
0.87
0.78
0.85
0.90
0.87
0.79
0.86
0.85
1.80%
(0.01%)
—
0.23
FCF per share$
1.10
1.21
1.13
1.22
1.30
1.27
1.20
1.13
1.14
1.15
0.48
(2.52%)
1.20%
—
1.25
Dividend per sh$
0.80
0.91
0.87
0.82
0.78
0.82
0.85
0.80
0.82
0.87
0.52
2.25%
2.03%
—
7.79
Div yield (avg)%
9.33
6.54
8.57
8.30
11.13
12.54
11.56
9.91
7.86
8.82
29.06
9.91
9.08
56
18.22
Payout ratio%
0.40
0.40
0.40
0.40
2.45
3.74
3.91
4.06
1.40
3.80
18.89
3.80
1.93
44
319.2
Shares (diluted)M
299.0
291.0
271.8
260.1
236.4
231.4
248.3
237.9
214.7
196.8
327.1
(3.59%)
(3.70%)
32
10.30
Buyback yield%
15.85
17.57
18.49
15.87
18.00
15.88
17.96
20.22
18.10
19.21
2.20
18.10
17.98
77
0.148
D/E ratiox
0.618
0.606
0.637
0.613
0.573
0.566
0.541
0.599
0.582
0.636
0.220
0.582
0.602
18
0.739
Enterprise value$B
1.018
1.059
0.990
0.840
0.828
0.860
0.798
0.677
0.573
0.502
1.081
(9.54%)
(6.18%)
83
536.8
LT debt$M
155.5
177.5
202.4
219.5
241.6
261.3
290.1
316.9
362.7
405.4
202.4
10.90%
11.24%
32
Revenue
$1.242B
8.37%
1.00×
Cost of revenue
$840.3M
8.44%
1.01×
Operating expenses
$230.9M
8.35%
1.00×