0.590
Revenue$B
0.627
0.690
0.744
0.790
0.839
0.899
0.968
1.033
1.128
1.243
0.612
8.17%
7.82%
51
2.82
Revenue growth%
21.97
19.79
18.60
20.49
20.40
22.47
19.59
19.32
21.44
20.36
17.91
20.36
20.38
82
12.88
Gross margin%
24.62
24.17
24.88
26.86
24.84
27.45
28.42
26.08
25.28
27.28
25.43
27.28
25.68
91
6.91
Operating margin%
5.93
3.71
2.07
1.18
0.40
0.91
0.40
0.94
3.15
5.85
25.71
0.94
1.62
37
21.72
Net margin%
15.08
14.59
13.64
11.79
11.57
9.43
10.29
11.09
10.16
11.14
25.20
10.29
11.36
62
14.71
P/E ratio (avg)x
17.10
17.33
17.46
20.50
23.03
26.13
27.70
30.44
35.66
39.74
31.32
30.44
24.58
16
30.46
EV/EBITx
42.66
44.21
50.03
53.65
56.24
60.99
66.95
75.35
79.89
91.00
7.626
75.35
58.62
79
19.93
FCF yield (avg)%
23.58
21.59
22.96
23.95
25.40
27.70
26.70
25.63
23.72
24.98
17.41
25.63
24.46
89
2.54
FCF margin%
5.74
8.03
9.76
7.35
9.54
7.02
6.03
8.77
8.27
7.47
29.07
7.47
7.75
55
1.286
FCF / Net incomex
1.885
1.748
1.655
1.803
1.776
1.967
1.954
1.951
2.076
2.340
0.480
1.967
1.918
53
13.33
ROIC%
18.73
17.88
15.04
13.47
14.51
17.11
15.22
12.65
13.00
14.77
14.50
14.77
14.91
91
18.77
Return on equity%
24.23
24.71
25.54
24.00
25.69
26.26
27.97
26.56
27.09
26.11
7.45
26.56
25.90
68
25.68
Return on assets%
25.24
26.28
23.85
21.21
20.75
21.31
22.64
21.96
20.29
17.40
16.09
21.31
21.64
41
0.56
EPS$
1.14
1.08
1.23
1.34
1.35
1.49
1.36
1.39
1.36
1.45
0.58
1.52%
2.15%
—
20.29
EPS growth%
32.20
31.51
30.40
27.86
28.84
31.44
32.26
33.27
32.84
31.59
8.56
32.26
31.55
26
2.64
Bookvalue per sh$
3.67
4.35
4.77
5.52
5.57
6.52
7.12
7.65
8.45
8.69
2.67
9.30%
10.27%
—
2.65
FCF per share$
1.31
1.30
1.38
1.42
1.47
1.65
1.57
1.49
1.56
1.49
2.34
0.28%
2.60%
—
1.04
Dividend per sh$
2.09
2.14
1.96
2.10
2.19
2.06
2.29
2.55
2.37
2.42
1.42
2.04%
1.95%
—
5.00
Div yield (avg)%
4.57
7.31
8.94
8.60
9.09
8.04
8.63
9.01
11.15
12.25
13.30
9.01
8.78
67
28.96
Payout ratio%
22.72
23.08
20.55
17.98
19.90
17.61
15.60
14.72
15.79
18.01
20.47
15.79
17.99
91
204.8
Shares (diluted)M
192.5
187.9
164.5
164.2
165.7
149.9
163.6
164.6
170.1
164.4
207.6
(0.16%)
(2.29%)
35
16.81
Buyback yield%
6.08
8.19
8.27
8.33
6.90
7.23
8.25
6.53
4.09
3.19
15.42
6.53
7.06
18
1.609
D/E ratiox
1.358
1.388
1.276
1.117
1.214
1.072
1.053
1.109
1.162
1.256
1.450
1.109
1.188
49
0.622
Enterprise value$B
1.486
1.535
1.543
1.507
1.621
1.833
1.903
2.106
2.342
2.678
0.441
10.56%
6.04%
15
574.4
LT debt$M
548.7
615.8
583.5
650.3
682.6
625.9
665.1
605.4
560.3
619.8
531.5
(1.91%)
1.75%
44
Revenue
$1.243B
7.82%
1.00×
Cost of revenue
$863.3M
8.05%
1.02×
Operating expenses
$275.8M
7.56%
0.98×
Property and equipment
18.25%
Cash and investments
16.85%
Spread over hurdle
(1.13%)