1.159
Revenue$B
0.906
0.979
1.056
1.110
1.196
1.284
1.385
1.452
1.550
1.670
1.252
6.91%
7.30%
43
13.34
Revenue growth%
0.40
1.66
0.40
0.40
0.40
0.40
1.30
2.08
0.40
0.40
8.44
0.40
0.40
95
19.43
Gross margin%
9.22
11.09
10.13
8.17
8.74
11.38
13.86
15.79
13.94
16.28
23.91
13.94
11.24
26
24.43
Operating margin%
3.73
5.69
5.32
4.25
2.88
2.83
0.40
2.97
4.21
1.79
25.31
2.83
3.35
24
26.59
Net margin%
24.16
24.08
22.70
19.75
17.53
15.85
13.59
15.02
16.90
14.50
20.17
15.02
17.22
48
19.59
P/E ratio (avg)x
19.12
19.73
19.28
20.76
21.73
22.70
23.92
24.51
25.73
22.08
20.55
23.92
21.90
49
34.84
EV/EBITx
27.76
33.14
38.32
39.82
44.65
43.34
48.84
54.76
59.36
58.10
35.50
54.76
44.00
26
8.25
FCF yield (avg)%
16.20
16.80
15.52
16.46
19.09
20.41
20.63
19.80
21.65
19.32
13.75
20.41
19.21
76
19.66
FCF margin%
9.96
7.05
7.88
10.57
11.58
11.09
11.52
10.29
9.75
9.12
17.55
10.29
10.13
24
0.319
FCF / Net incomex
1.771
2.005
2.192
2.436
2.892
3.232
3.572
3.499
4.000
4.084
1.357
3.572
3.062
63
6.82
ROIC%
26.56
28.07
25.40
25.08
27.84
30.71
28.89
28.33
30.85
33.69
3.50
30.71
28.20
47
3.35
Return on equity%
6.58
5.19
6.37
8.48
7.27
6.59
7.71
8.26
9.05
9.04
13.67
8.26
7.49
28
27.18
Return on assets%
23.08
21.44
21.05
19.05
20.31
20.99
23.35
22.12
21.41
22.22
21.58
22.12
21.43
60
9.21
EPS$
5.25
5.82
5.88
5.62
5.15
4.66
5.17
5.27
4.89
4.82
9.81
(1.32%)
(1.45%)
—
4.90
EPS growth%
17.09
17.26
15.64
17.83
19.08
18.35
20.10
17.80
16.43
17.39
16.23
17.80
17.59
18
5.87
Bookvalue per sh$
12.62
12.69
13.03
12.57
14.77
15.53
15.41
18.53
21.66
24.89
7.72
11.00%
8.00%
—
3.10
FCF per share$
9.93
10.95
11.39
10.85
11.72
11.67
13.41
12.84
13.29
13.03
2.31
2.14%
3.74%
—
7.73
Dividend per sh$
12.36
11.56
11.14
11.93
11.43
11.90
12.45
11.68
11.07
11.09
10.85
(0.60%)
0.35%
—
18.81
Div yield (avg)%
6.78
8.91
7.66
5.78
8.09
6.03
4.10
6.64
8.06
9.50
19.51
6.64
7.22
44
7.69
Payout ratio%
9.97
7.68
5.70
7.71
9.78
7.86
6.72
8.16
9.34
8.82
4.85
8.16
8.01
81
49.29
Shares (diluted)M
59.46
69.69
67.73
67.35
68.25
64.84
76.34
76.05
72.78
82.24
48.29
3.80%
3.82%
68
19.21
Buyback yield%
27.13
30.01
29.62
31.89
34.08
33.64
31.11
32.33
30.29
31.29
13.22
31.29
31.20
80
0.399
D/E ratiox
0.377
0.364
0.330
0.337
0.352
0.337
0.342
0.295
0.262
0.240
1.788
0.295
0.337
86
0.960
Enterprise value$B
1.481
1.433
1.539
1.477
1.714
2.050
2.160
2.576
2.654
2.624
0.153
8.89%
6.70%
46
1.372
LT debt$B
0.216
0.217
0.222
0.251
0.276
0.312
0.371
0.423
0.466
0.557
1.271
15.05%
9.85%
61
Revenue
$1.670B
7.30%
1.00×
Cost of revenue
$875.7M
7.33%
1.00×
Operating expenses
$204.6M
6.37%
0.92×
Goodwill & intangibles
21.15%
Property and equipment
14.16%
Spread over hurdle
14.68%