0.759
Revenue$B
0.627
0.679
0.715
0.759
0.801
0.862
0.944
1.030
1.132
1.238
0.811
9.09%
8.06%
70
28.00
Revenue growth%
1.77
0.40
2.79
4.05
2.24
2.17
4.18
6.54
8.40
6.42
7.43
6.42
3.42
7
19.26
Gross margin%
0.40
0.40
0.40
0.93
2.40
2.94
5.26
7.76
4.87
4.49
16.29
4.87
2.67
21
14.66
Operating margin%
27.77
26.47
28.56
28.50
30.80
30.49
32.48
33.10
30.43
27.90
11.86
30.49
29.50
84
29.44
Net margin%
27.20
28.58
29.89
30.28
29.75
30.35
29.02
28.14
29.09
28.35
21.23
29.02
29.06
14
30.91
P/E ratio (avg)x
6.098
5.391
5.237
4.578
3.929
4.033
3.888
3.651
3.823
3.852
28.28
3.852
3.981
25
12.73
EV/EBITx
52.61
53.55
50.07
49.88
46.97
49.49
48.06
54.26
58.08
61.54
29.15
54.26
51.34
15
24.28
FCF yield (avg)%
12.83
12.30
11.24
13.80
15.89
17.53
15.61
13.23
14.76
13.38
21.97
14.76
13.59
24
11.78
FCF margin%
18.85
20.52
20.93
21.08
18.70
16.46
17.49
19.67
20.36
21.29
13.98
19.67
20.02
85
0.791
FCF / Net incomex
0.795
0.834
0.789
0.863
0.910
1.064
1.041
1.116
1.170
1.317
1.127
1.116
0.976
48
17.55
ROIC%
15.61
12.94
14.03
11.15
11.52
12.68
12.99
15.91
15.79
13.46
3.81
13.46
13.22
6
13.20
Return on equity%
19.66
21.53
19.75
20.08
22.14
22.90
23.38
24.66
24.81
22.43
12.44
23.38
22.29
71
12.67
Return on assets%
15.18
17.42
17.90
15.74
16.92
14.85
14.41
13.57
11.20
11.83
24.61
13.57
15.01
15
18.80
EPS$
2.79
2.85
2.93
2.88
3.11
2.79
2.73
2.41
2.36
2.17
21.02
(7.00%)
(2.93%)
—
12.88
EPS growth%
15.00
14.08
16.88
15.79
15.48
14.50
13.66
13.24
11.03
9.90
20.38
13.24
14.29
30
17.42
Bookvalue per sh$
5.20
5.13
5.04
4.47
3.98
4.14
3.71
3.25
3.10
3.31
21.43
(3.61%)
(4.26%)
—
23.43
FCF per share$
22.94
20.22
19.86
21.53
23.14
25.25
22.97
22.58
22.17
22.60
21.63
(0.47%)
(0.20%)
—
10.58
Dividend per sh$
10.13
10.81
10.08
11.17
12.04
11.56
11.87
12.32
13.20
13.83
8.25
2.82%
2.29%
—
6.35
Div yield (avg)%
2.25
1.62
1.00
0.40
1.53
2.40
1.96
0.40
0.40
0.40
20.92
0.40
1.27
92
2.81
Payout ratio%
31.05
28.74
31.29
28.70
29.34
27.97
29.61
27.86
28.84
29.73
23.10
28.84
29.09
91
47.32
Shares (diluted)M
58.34
59.49
59.91
63.64
71.96
80.82
94.66
110.9
122.3
126.7
47.32
11.98%
8.32%
94
28.25
Buyback yield%
13.01
13.50
14.40
11.70
12.07
14.94
12.90
15.33
16.38
18.00
11.03
15.33
13.95
71
0.421
D/E ratiox
1.437
1.467
1.524
1.699
1.839
2.160
2.241
2.690
2.928
3.161
0.698
2.690
1.999
70
494.6
Enterprise value$M
411.1
461.1
513.3
488.7
483.5
440.5
464.6
438.4
477.7
478.3
230.7
(0.22%)
1.94%
37
0.169
LT debt$B
1.373
1.433
1.422
1.497
1.538
1.455
1.571
1.672
1.545
1.474
0.257
(0.85%)
0.65%
33
Revenue
$1.238B
8.06%
1.00×
Cost of revenue
$719.5M
7.62%
0.96×
Operating expenses
$230.7M
8.44%
1.04×