0.924
Revenue$B
0.939
0.991
1.036
1.075
1.107
1.138
1.177
1.222
1.255
1.317
0.985
3.53%
3.81%
47
18.34
Revenue growth%
16.12
14.78
15.32
17.01
14.54
14.70
15.61
14.88
12.45
9.74
9.90
14.70
14.83
93
4.21
Gross margin%
19.05
19.58
20.53
22.64
19.78
19.14
19.06
18.56
20.34
19.25
16.67
19.14
19.41
27
14.45
Operating margin%
25.39
26.32
27.69
26.60
27.06
25.26
27.50
25.53
23.12
23.41
27.49
25.26
25.92
46
22.92
Net margin%
9.16
8.44
7.72
10.60
12.78
13.88
12.94
10.33
12.65
13.44
15.02
12.94
11.63
78
29.65
P/E ratio (avg)x
45.09
49.94
55.33
49.33
44.51
45.35
44.93
41.30
41.09
37.72
6.996
41.30
45.01
24
24.81
EV/EBITx
38.18
36.62
42.61
48.27
50.46
57.88
57.39
62.33
64.65
66.73
24.92
62.33
53.92
92
25.18
FCF yield (avg)%
19.89
18.39
19.40
20.67
22.47
22.55
20.66
19.35
19.48
17.97
25.61
19.48
19.69
27
12.68
FCF margin%
19.52
21.34
20.66
22.27
24.97
26.85
26.14
28.74
29.53
29.73
7.76
28.74
25.56
17
0.617
FCF / Net incomex
0.746
0.763
0.814
0.938
0.884
1.035
1.148
1.196
1.250
1.236
1.555
1.196
0.987
36
25.05
ROIC%
16.04
14.34
13.77
15.29
15.04
16.97
14.98
12.95
14.24
13.46
24.63
14.24
14.66
76
17.90
Return on equity%
20.09
20.64
21.33
21.35
21.20
23.41
25.02
24.02
25.35
24.44
18.28
24.44
22.38
18
13.58
Return on assets%
21.31
22.79
22.89
21.56
22.19
24.30
26.12
24.95
22.49
24.58
13.90
24.58
22.84
60
0.60
EPS$
1.02
1.06
0.93
0.85
0.80
0.75
0.75
0.78
0.84
0.88
0.66
1.86%
(1.57%)
—
10.73
EPS growth%
15.92
13.60
14.02
11.69
13.94
15.05
15.16
17.56
15.87
14.49
10.06
15.16
14.77
30
1.67
Bookvalue per sh$
1.76
1.89
2.05
2.04
2.07
2.08
1.98
1.86
1.94
1.82
0.80
(2.57%)
0.98%
—
1.06
FCF per share$
0.98
1.01
1.19
1.44
1.64
1.92
1.87
2.00
2.21
2.18
1.65
5.93%
8.41%
—
1.15
Dividend per sh$
0.80
0.71
0.73
0.62
0.56
0.55
0.51
0.50
0.51
0.51
1.33
(1.49%)
(5.67%)
—
16.84
Div yield (avg)%
24.22
22.93
21.48
22.65
20.48
19.30
19.90
19.75
18.21
19.97
28.97
19.75
20.23
94
13.67
Payout ratio%
36.63
38.00
36.53
35.52
38.41
36.68
38.48
41.14
42.11
42.34
14.80
41.14
38.21
27
295.2
Shares (diluted)M
278.6
289.9
303.5
274.1
256.2
246.4
223.2
226.5
226.6
252.3
299.6
(0.31%)
(1.94%)
25
5.43
Buyback yield%
32.46
35.40
33.25
34.96
33.63
33.29
35.46
34.32
34.13
36.75
5.32
34.32
34.23
9
1.748
D/E ratiox
0.231
0.237
0.259
0.254
0.235
0.221
0.220
0.232
0.233
0.238
0.653
0.232
0.234
48
0.545
Enterprise value$B
0.916
1.029
1.036
1.045
1.099
1.120
1.139
1.103
1.152
1.238
0.330
2.40%
4.15%
13
365.9
LT debt$M
370.8
435.0
447.6
461.1
555.5
587.4
704.2
809.8
908.8
990.1
650.5
12.25%
11.33%
90
Revenue
$1.317B
3.81%
1.00×
Cost of revenue
$708.3M
3.79%
1.00×
Operating expenses
$248.7M
4.07%
1.02×
Spread over hurdle
38.89%