1.642
Revenue$B
0.769
0.836
0.914
1.000
1.049
1.132
1.200
1.277
1.398
1.517
1.709
7.65%
7.68%
30
12.42
Revenue growth%
0.40
2.87
2.86
1.43
3.83
3.22
4.35
6.46
7.79
5.94
11.12
5.94
3.52
44
23.19
Gross margin%
0.40
1.63
1.84
0.40
0.40
0.40
2.21
0.86
0.40
0.87
6.82
0.86
0.63
50
12.75
Operating margin%
24.64
26.24
27.73
26.18
25.50
26.38
26.27
28.76
29.55
30.94
23.78
28.76
26.32
59
14.74
Net margin%
6.11
5.89
7.84
6.25
5.37
7.89
9.12
7.60
8.35
8.13
28.92
8.13
7.72
86
33.05
P/E ratio (avg)x
20.88
23.35
24.30
27.33
27.08
25.19
27.99
26.28
28.03
28.15
12.12
27.99
26.68
42
13.12
EV/EBITx
35.25
32.48
37.47
39.17
44.53
46.44
43.51
46.13
49.67
56.20
8.240
46.44
44.02
76
7.82
FCF yield (avg)%
26.19
27.36
25.01
22.21
22.72
21.38
22.63
24.10
24.36
21.89
13.73
22.63
23.41
89
3.75
FCF margin%
13.08
15.03
12.36
9.76
8.83
10.01
12.27
11.29
11.10
8.68
8.35
11.10
11.20
7
0.189
FCF / Net incomex
1.890
1.919
2.018
2.037
2.308
2.443
2.534
2.396
2.668
2.824
0.569
2.534
2.352
51
22.61
ROIC%
3.01
5.88
7.65
8.24
10.49
9.37
8.15
8.60
8.08
6.31
9.49
8.15
8.12
86
17.92
Return on equity%
14.99
17.66
19.19
17.17
15.66
13.05
16.03
17.56
17.31
14.47
5.26
16.03
16.60
34
29.27
Return on assets%
21.17
20.89
19.17
21.72
22.15
19.42
20.41
20.06
21.38
20.29
7.22
20.29
20.65
20
25.39
EPS$
22.27
21.31
24.64
24.09
27.10
27.10
29.32
32.29
32.79
36.78
26.22
6.30%
6.31%
—
12.35
EPS growth%
3.36
0.91
3.11
5.98
8.46
7.62
4.63
2.10
0.40
1.14
10.99
2.10
3.23
7
18.93
Bookvalue per sh$
5.36
5.21
5.44
5.14
5.44
5.96
6.29
5.64
4.95
4.81
8.22
(2.43%)
(0.61%)
—
29.74
FCF per share$
32.52
33.12
34.63
38.22
39.86
41.21
36.55
39.89
40.07
40.46
14.51
0.30%
3.16%
—
9.39
Dividend per sh$
10.08
10.39
11.27
11.85
11.41
10.99
11.31
11.28
12.04
11.79
11.61
0.65%
1.89%
—
13.00
Div yield (avg)%
23.40
20.43
22.13
25.08
27.85
25.97
27.93
25.77
27.99
29.88
8.44
27.93
25.87
71
8.14
Payout ratio%
13.62
14.24
12.65
12.83
12.48
12.57
14.49
12.85
14.82
14.09
17.16
14.09
13.24
47
51.24
Shares (diluted)M
42.43
45.10
47.79
42.58
43.60
46.10
48.70
42.73
39.94
40.18
50.14
(1.62%)
(1.12%)
16
28.60
Buyback yield%
21.47
22.05
19.71
22.00
21.92
20.13
19.48
18.56
19.80
18.55
23.27
19.48
19.97
29
0.731
D/E ratiox
1.900
1.994
2.167
2.477
2.643
3.109
3.609
3.972
4.195
4.656
1.295
3.972
2.876
23
1,578
Enterprise value$M
169.8
197.2
221.3
258.7
281.6
321.2
339.1
404.5
439.0
509.7
681.1
12.60%
13.31%
34
1.419
LT debt$B
1.530
1.503
1.529
1.737
1.732
1.941
2.126
1.965
2.020
1.977
0.890
2.67%
3.48%
31
Revenue
$1.517B
7.68%
1.00×
Cost of revenue
$765.9M
7.73%
1.00×
Operating expenses
$308.3M
7.02%
0.94×
Property and equipment
17.64%