1.165
Revenue$B
0.929
0.974
0.992
1.029
1.088
1.153
1.172
1.243
1.288
1.321
1.301
3.97%
4.17%
49
22.29
Revenue growth%
19.14
20.82
21.61
20.88
21.47
23.76
23.37
20.73
19.97
18.95
6.19
20.73
20.85
59
5.05
Gross margin%
7.14
7.84
10.82
10.45
12.35
11.85
12.32
13.55
13.49
15.28
28.22
13.49
12.09
32
3.05
Operating margin%
23.12
22.73
24.78
21.92
22.44
23.77
22.65
24.55
25.61
23.45
27.22
23.77
23.29
43
9.46
Net margin%
19.17
16.80
19.22
21.63
23.05
22.93
21.65
19.62
17.06
15.59
29.83
19.62
19.42
20
30.50
P/E ratio (avg)x
17.29
15.29
14.71
12.88
12.73
11.81
12.36
10.61
9.362
9.615
12.63
10.61
12.54
31
16.54
EV/EBITx
51.20
57.99
57.02
61.44
62.39
60.46
59.30
54.17
50.31
51.05
8.997
54.17
57.51
39
13.90
FCF yield (avg)%
22.20
19.34
17.71
14.85
16.03
18.59
21.56
21.32
23.03
25.84
7.50
21.56
20.33
61
18.11
FCF margin%
15.42
17.87
19.01
18.16
16.87
15.60
12.65
14.43
14.75
16.90
28.52
14.75
16.23
44
1.474
FCF / Net incomex
0.831
0.894
0.938
0.863
0.862
0.758
0.672
0.668
0.636
0.603
0.841
0.668
0.794
66
2.75
ROIC%
27.21
28.38
29.45
29.05
26.55
25.41
22.64
20.67
18.77
17.31
17.15
20.67
25.98
32
12.72
Return on equity%
8.05
6.83
9.18
11.92
14.28
13.77
13.68
15.64
14.98
13.36
22.33
13.77
13.52
89
14.14
Return on assets%
20.02
20.89
21.37
20.01
18.72
17.61
17.80
15.17
13.89
15.04
5.48
15.17
18.26
79
9.21
EPS$
2.19
2.03
2.18
2.37
2.59
2.54
2.80
3.09
3.39
3.11
10.25
3.72%
2.44%
—
3.13
EPS growth%
28.79
31.07
32.94
32.50
31.05
32.38
35.36
32.71
34.79
37.63
25.85
34.79
32.61
52
6.64
Bookvalue per sh$
5.05
4.93
5.83
6.43
6.36
6.53
7.27
7.20
8.20
8.00
8.18
4.69%
5.78%
—
7.39
FCF per share$
9.84
10.94
12.32
11.28
10.47
10.82
11.35
11.12
10.96
10.76
3.00
0.55%
1.93%
—
8.91
Dividend per sh$
5.71
5.46
6.04
5.99
6.51
7.14
7.31
7.63
7.04
7.84
9.65
3.79%
4.66%
—
2.32
Div yield (avg)%
15.23
17.41
15.31
17.95
17.36
17.61
17.61
15.14
15.13
14.22
23.08
15.14
16.33
86
27.67
Payout ratio%
27.90
29.37
30.91
31.43
30.56
32.34
34.94
37.07
39.73
39.98
12.82
37.07
31.89
31
86.70
Shares (diluted)M
101.4
91.85
98.76
109.7
106.1
110.1
117.6
110.3
116.0
123.1
85.20
3.02%
2.64%
58
18.74
Buyback yield%
26.35
26.01
28.75
27.41
24.59
23.02
23.37
24.81
24.54
27.00
25.20
24.54
25.41
81
1.251
D/E ratiox
1.110
1.125
1.019
1.116
1.017
0.969
1.046
0.993
0.911
0.831
0.339
0.969
1.018
7
1.107
Enterprise value$B
2.230
2.176
1.902
1.637
1.556
1.396
1.211
1.089
0.934
0.935
0.805
(9.69%)
(8.19%)
58
976.2
LT debt$M
350.2
355.0
395.4
447.9
532.7
534.0
602.1
602.5
610.7
663.2
189.2
4.48%
7.37%
77
Revenue
$1.321B
4.17%
1.00×
Cost of revenue
$893.4M
4.44%
1.03×
Operating expenses
$323.4M
4.17%
1.00×
Goodwill & intangibles
16.69%
Property and equipment
14.39%
Spread over hurdle
(1.96%)