0.911
Revenue$B
1.128
1.183
1.263
1.360
1.444
1.522
1.570
1.672
1.775
1.885
1.002
5.48%
6.06%
46
17.77
Revenue growth%
16.24
14.27
15.81
13.16
11.17
9.57
9.46
9.68
8.24
5.77
4.54
9.46
10.43
57
2.96
Gross margin%
25.53
28.17
28.89
31.68
32.77
30.14
30.71
31.91
31.05
30.46
27.63
30.71
30.58
64
24.67
Operating margin%
30.16
32.18
32.95
31.58
31.92
30.72
31.54
33.04
35.65
36.89
21.39
33.04
32.05
86
11.06
Net margin%
17.88
16.40
15.27
17.02
17.61
17.56
18.72
17.28
17.94
20.24
7.93
17.94
17.59
29
25.05
P/E ratio (avg)x
38.86
35.08
37.47
35.64
39.32
42.76
40.73
40.10
44.70
47.26
24.40
42.76
39.71
11
21.38
EV/EBITx
28.05
26.83
27.17
26.23
29.25
33.53
32.40
35.03
39.28
40.53
22.14
35.03
30.82
47
26.67
FCF yield (avg)%
15.62
15.24
17.10
17.03
15.01
17.34
16.30
17.05
17.63
15.49
28.45
17.05
16.66
12
15.81
FCF margin%
24.75
25.26
23.29
24.24
22.82
20.85
23.36
23.92
24.64
27.47
15.53
23.92
24.08
42
0.166
FCF / Net incomex
0.411
0.429
0.434
0.374
0.344
0.369
0.320
0.343
0.296
0.269
0.326
0.320
0.356
16
18.77
ROIC%
7.42
7.34
6.13
7.56
8.12
7.75
5.48
7.99
7.41
7.74
22.37
7.74
7.49
72
11.58
Return on equity%
29.32
31.97
29.09
31.94
29.10
27.07
24.95
23.20
26.10
24.12
16.06
24.95
28.08
44
2.56
Return on assets%
25.16
27.32
29.34
28.02
25.30
28.19
29.70
27.53
29.50
30.75
5.92
29.50
28.11
70
3.65
EPS$
3.25
3.62
4.23
4.28
5.03
4.89
5.69
5.94
6.46
6.40
3.85
4.93%
8.74%
—
8.93
EPS growth%
18.32
15.68
17.13
19.98
17.28
17.92
15.27
14.07
14.70
17.42
3.73
15.27
17.20
61
3.93
Bookvalue per sh$
5.07
5.96
5.83
6.62
7.57
7.79
8.30
9.06
9.17
8.97
2.92
3.45%
6.65%
—
4.61
FCF per share$
4.53
4.62
5.32
5.34
5.15
6.01
6.58
6.70
6.56
6.68
2.10
5.37%
4.94%
—
1.74
Dividend per sh$
4.16
4.10
4.05
4.52
4.54
4.87
4.53
4.59
4.71
4.30
1.37
(1.07%)
(0.81%)
—
26.64
Div yield (avg)%
24.56
24.56
25.79
24.00
26.24
26.37
23.57
26.50
29.29
28.83
18.01
26.50
26.02
62
5.12
Payout ratio%
5.27
3.67
2.84
2.37
0.40
1.15
2.42
3.26
4.68
3.29
28.76
3.26
3.05
8
310.0
Shares (diluted)M
326.2
285.2
302.0
302.9
280.0
269.3
243.8
245.3
261.9
286.3
315.7
0.44%
(0.57%)
63
24.38
Buyback yield%
22.48
22.68
25.00
25.34
27.12
29.13
27.51
29.42
27.48
29.34
3.01
29.13
27.30
93
0.127
D/E ratiox
1.977
1.896
2.145
2.103
2.099
1.970
2.099
2.071
2.032
2.227
1.159
2.071
2.085
35
2,247
Enterprise value$M
816.4
747.7
701.8
768.2
674.6
736.6
790.9
807.1
776.0
814.4
247.3
3.84%
0.51%
12
1.685
LT debt$B
4.146
4.913
4.769
4.689
4.802
5.101
6.118
6.857
8.179
9.102
2.154
13.64%
10.21%
42
Revenue
$1.885B
6.06%
1.00×
Cost of revenue
$1.045B
6.11%
1.00×
Operating expenses
$384.8M
6.40%
1.03×
Property and equipment
15.52%
Spread over hurdle
16.81%