1.541
Revenue$B
0.990
1.030
1.089
1.144
1.233
1.322
1.417
1.473
1.544
1.654
1.615
6.05%
5.67%
27
10.90
Revenue growth%
9.74
6.75
6.74
5.70
7.38
9.38
6.48
5.73
8.60
8.65
12.56
8.60
7.06
94
10.02
Gross margin%
22.01
20.49
19.14
22.10
23.00
24.99
25.76
27.14
25.79
23.19
25.63
25.76
23.10
88
17.62
Operating margin%
5.97
6.03
4.30
2.47
2.87
2.86
2.07
2.10
1.17
0.40
2.27
2.07
2.67
46
25.81
Net margin%
4.76
3.70
4.44
4.77
2.23
1.97
0.90
0.40
2.29
2.19
13.85
1.97
2.26
53
7.051
P/E ratio (avg)x
34.89
30.00
29.25
27.65
28.52
29.67
28.94
27.39
29.79
27.42
24.83
28.94
29.10
46
14.10
EV/EBITx
45.94
45.89
45.20
44.94
53.29
60.13
59.59
67.81
68.28
71.19
7.899
67.81
56.44
68
8.18
FCF yield (avg)%
19.29
22.19
22.60
21.58
20.43
20.50
18.39
18.48
18.69
17.61
25.24
18.48
19.86
62
17.19
FCF margin%
7.65
6.95
9.27
8.91
8.41
5.53
6.78
9.54
8.53
6.50
9.23
6.78
8.03
35
1.776
FCF / Net incomex
0.960
0.907
0.953
0.869
0.819
0.913
0.963
1.074
1.027
1.044
0.983
1.027
0.957
77
20.24
ROIC%
11.18
10.33
9.10
9.86
11.63
12.74
11.35
13.74
15.42
15.25
29.35
13.74
11.49
39
28.27
Return on equity%
13.95
11.80
11.49
11.53
14.26
16.86
19.35
17.76
15.32
12.60
10.98
16.86
14.10
61
9.57
Return on assets%
17.42
18.47
20.75
21.33
19.73
21.81
23.52
21.98
22.29
23.07
29.89
22.29
21.57
71
7.21
EPS$
5.23
5.36
5.93
6.28
6.79
7.10
7.75
8.11
7.50
7.84
7.75
2.90%
4.35%
—
21.61
EPS growth%
27.22
29.24
27.30
27.83
27.31
28.17
25.82
27.88
27.32
27.02
25.54
27.32
27.32
36
9.56
Bookvalue per sh$
8.07
7.82
8.13
8.32
8.08
7.56
7.49
7.67
7.64
8.05
9.95
(0.09%)
0.02%
—
5.66
FCF per share$
17.08
19.26
18.06
19.93
22.42
20.94
21.72
24.04
24.35
25.77
11.87
2.82%
5.69%
—
3.19
Dividend per sh$
4.38
4.62
4.88
4.73
5.07
4.98
5.41
5.84
6.16
5.61
14.63
2.03%
3.11%
—
17.38
Div yield (avg)%
11.37
13.29
10.95
13.49
14.43
12.25
10.22
12.89
14.71
15.07
6.70
12.89
13.09
63
9.80
Payout ratio%
27.14
28.79
30.35
31.05
31.38
32.21
35.15
33.81
36.79
35.34
5.50
35.15
31.80
24
126.6
Shares (diluted)M
175.5
201.5
223.0
265.2
313.6
325.6
319.0
315.3
323.7
336.1
126.8
1.40%
7.65%
71
3.62
Buyback yield%
30.69
32.85
34.97
36.87
35.18
37.95
37.10
34.23
31.32
33.33
21.18
34.23
34.60
58
1.056
D/E ratiox
1.276
1.318
1.464
1.700
1.738
1.942
1.934
1.793
1.852
2.020
0.546
1.934
1.766
54
1.130
Enterprise value$B
1.434
1.426
1.324
1.383
1.513
1.624
1.470
1.658
1.780
1.961
1.141
5.33%
3.42%
40
618.2
LT debt$M
742.6
769.6
774.1
754.2
746.3
694.5
734.6
823.7
875.4
922.8
336.8
4.34%
1.34%
24
Revenue
$1.654B
5.67%
1.00×
Cost of revenue
$946.4M
5.56%
0.99×
Operating expenses
$361.9M
5.94%
1.03×
Spread over hurdle
28.68%