1.769
Revenue$B
1.173
1.222
1.324
1.444
1.539
1.649
1.732
1.836
1.932
2.101
1.873
6.42%
6.93%
70
15.25
Revenue growth%
26.14
27.12
24.57
23.67
21.53
20.23
20.74
19.24
19.10
16.51
18.01
19.24
21.14
73
21.40
Gross margin%
4.03
6.60
8.75
6.07
5.90
6.97
4.99
5.23
6.71
8.57
2.89
6.71
6.34
80
22.13
Operating margin%
11.53
10.53
9.80
12.51
14.90
15.57
17.30
19.96
20.74
22.11
2.10
19.96
15.24
31
14.39
Net margin%
37.27
38.64
36.03
35.86
33.12
34.18
36.01
37.56
39.81
38.64
4.45
37.56
36.65
27
18.52
P/E ratio (avg)x
43.00
43.62
47.38
47.33
55.13
64.53
65.68
68.14
68.63
66.24
13.02
66.24
59.83
53
27.86
EV/EBITx
52.00
51.77
58.28
58.86
65.43
69.32
76.69
74.68
83.65
92.58
15.75
76.69
67.38
8
23.53
FCF yield (avg)%
21.19
18.55
19.84
20.80
19.92
19.33
18.40
18.20
15.89
18.67
17.48
18.40
19.00
56
7.27
FCF margin%
13.10
12.77
10.44
10.98
9.41
12.33
10.38
10.29
11.35
9.04
16.87
10.38
10.71
88
1.672
FCF / Net incomex
0.074
0.079
0.078
0.070
0.076
0.069
0.074
0.073
0.064
0.057
0.272
0.069
0.073
8
3.96
ROIC%
5.53
8.52
9.19
9.86
8.32
10.12
7.60
7.13
10.02
9.78
20.12
9.78
8.85
21
25.14
Return on equity%
14.34
15.39
15.87
13.38
11.80
9.99
12.75
12.98
14.55
13.93
29.63
12.98
13.65
33
29.11
Return on assets%
30.82
33.35
34.30
36.07
36.97
39.65
40.29
38.75
38.04
40.16
9.32
39.65
37.51
82
2.76
EPS$
2.16
2.18
2.27
2.33
2.47
2.68
2.72
2.67
2.92
2.68
2.86
1.66%
3.04%
—
17.39
EPS growth%
4.59
5.93
8.25
8.10
7.28
9.85
11.55
13.19
11.02
9.64
5.84
11.02
8.94
15
4.63
Bookvalue per sh$
4.85
5.37
5.95
6.30
6.56
6.90
7.13
6.87
7.25
6.84
5.51
0.82%
3.82%
—
5.25
FCF per share$
9.59
10.99
11.04
12.73
12.54
13.90
13.53
15.68
15.18
14.89
1.15
3.49%
5.74%
—
2.75
Dividend per sh$
7.96
7.69
7.51
8.80
8.97
9.09
9.31
9.02
9.88
11.49
3.97
5.06%
3.83%
—
14.58
Div yield (avg)%
17.48
14.71
15.64
13.87
11.22
13.65
11.99
14.88
14.73
15.41
18.82
14.73
14.72
52
29.73
Payout ratio%
12.32
10.41
12.39
14.78
15.13
17.31
15.97
17.69
17.36
17.92
3.87
17.36
15.55
27
120.2
Shares (diluted)M
107.9
100.7
102.3
106.7
105.2
94.58
82.70
74.19
78.53
84.54
120.6
(4.28%)
(2.21%)
72
4.89
Buyback yield%
21.40
24.38
21.56
18.79
16.56
19.23
16.46
19.06
18.69
18.59
22.22
18.69
18.93
75
1.211
D/E ratiox
0.575
0.530
0.583
0.572
0.571
0.544
0.537
0.539
0.523
0.560
0.539
0.539
0.552
88
0.970
Enterprise value$B
0.994
1.009
1.138
1.146
1.124
1.109
1.118
1.262
1.433
1.630
1.752
7.72%
4.47%
24
1,662
LT debt$M
463.8
516.3
568.5
591.9
635.4
591.1
541.0
508.3
510.6
552.8
542.9
(2.75%)
1.64%
44
Revenue
$2.101B
6.93%
1.00×
Cost of revenue
$1.270B
7.07%
1.01×
Operating expenses
$296.5M
7.34%
1.04×
Spread over hurdle
61.10%