0.686
Revenue$B
1.204
1.275
1.314
1.332
1.404
1.459
1.508
1.562
1.653
1.702
0.723
3.93%
3.64%
64
3.33
Revenue growth%
30.66
32.53
35.47
33.00
35.99
37.64
35.56
35.35
37.11
39.25
23.88
37.11
35.51
17
15.19
Gross margin%
13.18
12.46
9.49
10.60
7.98
8.47
5.86
3.84
6.13
6.21
10.45
6.13
8.23
60
26.19
Operating margin%
30.63
30.79
31.49
32.99
32.45
29.85
32.49
30.32
27.95
30.46
10.26
30.32
30.71
89
21.72
Net margin%
17.54
15.01
13.59
14.09
14.02
14.57
15.05
17.70
19.15
18.43
3.04
17.70
15.03
42
16.28
P/E ratio (avg)x
15.45
14.42
14.23
13.44
13.54
13.05
14.68
16.10
16.16
16.11
6.199
16.10
14.55
90
6.326
EV/EBITx
18.62
19.15
19.27
19.39
21.07
18.98
19.43
20.67
19.51
18.15
19.36
19.43
19.33
27
24.65
FCF yield (avg)%
10.59
10.59
10.80
13.41
13.43
12.44
9.60
8.59
11.03
11.17
8.45
11.03
10.91
38
27.38
FCF margin%
16.57
19.57
17.97
19.04
16.60
16.96
16.74
19.72
17.00
19.27
20.65
17.00
17.49
75
1.487
FCF / Net incomex
2.372
2.654
2.838
2.908
3.332
3.515
3.482
3.484
3.552
4.061
1.740
3.515
3.407
53
9.25
ROIC%
28.64
27.36
27.62
30.56
30.41
31.37
32.21
34.67
33.36
32.19
10.92
32.21
30.96
17
20.49
Return on equity%
8.46
10.25
10.90
8.92
10.84
8.61
8.33
9.10
9.44
10.98
6.77
9.10
9.27
15
27.12
Return on assets%
31.47
30.14
29.99
31.04
32.57
30.42
31.87
34.53
32.35
34.84
29.30
32.35
31.67
22
1.71
EPS$
2.83
2.83
2.76
3.08
3.24
3.15
3.14
3.42
3.28
2.90
1.86
(2.24%)
1.06%
—
14.23
EPS growth%
7.64
5.88
4.79
7.05
9.08
11.73
12.09
9.75
12.59
12.48
5.95
12.09
9.41
56
2.44
Bookvalue per sh$
3.09
3.11
3.01
3.30
3.77
3.98
3.82
4.15
4.69
5.43
3.00
7.58%
6.14%
—
1.36
FCF per share$
8.07
7.59
7.86
8.57
9.85
11.18
12.55
14.39
13.64
15.06
5.91
8.88%
7.74%
—
2.97
Dividend per sh$
3.95
3.83
3.81
4.07
4.18
3.84
4.26
4.07
3.88
3.72
6.14
(2.30%)
0.23%
—
9.40
Div yield (avg)%
0.40
0.40
2.88
0.40
3.30
2.48
0.40
0.40
0.40
0.40
7.92
0.40
0.40
45
7.29
Payout ratio%
15.84
14.23
16.50
14.98
13.63
13.62
12.27
9.62
8.99
6.38
22.56
9.62
13.63
78
126.6
Shares (diluted)M
114.0
99.86
87.35
92.45
93.24
93.14
85.10
83.77
80.16
81.27
128.3
(2.71%)
(4.11%)
81
26.37
Buyback yield%
10.19
11.58
10.03
8.19
8.86
10.35
7.94
6.20
5.68
4.20
19.62
6.20
8.52
62
0.756
D/E ratiox
1.287
1.244
1.375
1.577
1.808
1.933
1.985
2.108
2.507
2.731
0.534
2.108
1.870
80
1,077
Enterprise value$M
209.4
184.1
180.3
161.2
140.6
147.8
155.9
164.0
169.2
169.5
858.4
3.82%
(3.11%)
61
873.2
LT debt$M
359.0
396.0
476.2
566.2
587.9
632.1
634.0
725.7
731.5
725.8
93.78
4.30%
7.92%
31
Revenue
$1.702B
3.64%
1.00×
Cost of revenue
$1.192B
3.64%
1.00×
Operating expenses
$301.6M
2.72%
0.91×
Goodwill & intangibles
18.68%
Property and equipment
18.11%
Spread over hurdle
89.28%