0.130
Revenue$B
1.249
1.271
1.296
1.336
1.336
1.362
1.362
1.355
1.396
1.421
0.142
1.24%
1.50%
13
4.38
Revenue growth%
5.04
4.70
4.06
2.23
0.96
1.48
1.67
0.53
0.77
0.53
11.46
0.77
1.58
70
6.66
Gross margin%
15.63
16.21
13.83
11.05
11.28
9.55
10.65
10.41
11.95
14.41
5.25
10.65
11.61
19
23.71
Operating margin%
17.66
15.65
17.26
17.48
15.05
12.19
13.99
12.91
11.16
12.03
11.03
12.19
14.52
8
9.92
Net margin%
24.31
21.94
20.65
19.59
18.95
19.24
20.17
22.44
24.91
27.75
15.34
22.44
21.29
87
14.65
P/E ratio (avg)x
20.59
24.43
23.69
23.19
26.80
29.72
35.19
33.90
34.72
39.42
21.23
34.72
28.26
42
18.30
EV/EBITx
26.60
27.47
27.63
32.81
34.07
36.94
40.24
46.93
51.62
57.58
10.80
46.93
35.50
31
3.28
FCF yield (avg)%
29.58
32.12
31.98
32.40
30.64
28.60
29.74
27.88
30.37
29.92
19.68
29.74
30.15
31
13.13
FCF margin%
5.70
4.30
2.35
3.45
2.44
0.40
0.59
0.40
0.40
0.40
28.40
0.40
1.47
69
1.287
FCF / Net incomex
0.903
1.001
0.903
0.804
0.802
0.893
0.934
1.018
0.986
0.957
0.127
0.957
0.918
11
28.71
ROIC%
4.69
3.74
1.90
0.40
2.55
3.48
2.53
2.53
4.85
3.83
27.40
3.48
3.02
49
2.96
Return on equity%
17.47
16.98
18.92
18.51
21.24
23.76
21.35
21.71
21.41
18.57
22.46
21.41
20.08
55
24.87
Return on assets%
0.59
3.14
3.58
6.49
6.41
4.99
3.06
4.43
2.80
4.85
6.10
4.43
4.01
12
15.56
EPS$
48.43
50.05
56.89
57.49
65.88
78.09
86.40
87.26
100.84
119.43
17.02
12.64%
9.99%
—
6.88
EPS growth%
21.38
24.20
26.60
23.98
25.73
23.98
26.55
28.08
26.19
24.70
15.10
26.19
25.21
40
21.26
Bookvalue per sh$
30.83
33.16
33.60
40.55
45.32
54.98
54.22
60.32
68.36
69.19
27.41
8.83%
10.13%
—
24.83
FCF per share$
21.85
24.22
27.56
26.87
27.57
26.95
27.07
25.74
24.70
23.41
17.98
(3.22%)
0.49%
—
5.56
Dividend per sh$
16.24
16.77
16.83
18.44
18.61
18.00
17.63
18.72
17.33
17.00
10.13
(1.80%)
(0.82%)
—
18.06
Div yield (avg)%
28.48
25.59
23.61
22.27
20.52
19.72
16.86
15.97
18.72
16.01
3.17
16.86
20.12
19
23.72
Payout ratio%
8.09
5.73
4.40
4.97
3.79
1.21
1.32
2.88
2.20
1.85
9.49
1.85
3.34
39
32.43
Shares (diluted)M
31.31
30.57
28.37
26.82
24.34
23.98
21.72
19.71
20.25
19.14
31.30
(4.69%)
(3.68%)
23
19.52
Buyback yield%
11.77
10.96
10.08
9.68
7.95
7.83
7.19
8.88
11.54
13.50
12.96
8.88
9.88
7
1.689
D/E ratiox
1.566
1.450
1.445
1.339
1.467
1.473
1.658
1.608
1.790
1.883
1.449
1.658
1.519
31
989.7
Enterprise value$M
513.1
601.0
678.4
737.6
716.9
690.2
684.7
735.3
754.6
815.1
482.8
2.60%
4.50%
38
894.5
LT debt$M
625.4
618.9
701.1
723.9
788.6
880.9
905.0
945.9
884.2
883.1
116.2
2.29%
2.98%
86
Revenue
$1.421B
1.50%
1.00×
Cost of revenue
$893.6M
1.35%
0.99×
Operating expenses
$253.6M
1.84%
1.03×
Goodwill & intangibles
17.14%
Property and equipment
16.73%
Spread over hurdle
(2.35%)