0.956
Revenue$B
0.966
1.018
1.064
1.110
1.161
1.231
1.282
1.393
1.514
1.606
1.015
6.71%
5.82%
77
4.35
Revenue growth%
17.64
16.28
19.14
20.79
19.31
20.47
20.88
23.49
22.36
21.86
29.78
21.86
20.63
18
23.40
Gross margin%
24.16
21.46
19.03
16.82
17.37
15.97
13.46
16.22
15.96
18.83
11.32
15.97
17.09
17
24.71
Operating margin%
23.43
25.23
25.87
28.13
25.69
24.35
22.80
23.21
23.66
26.41
22.97
23.66
24.79
63
21.36
Net margin%
27.74
27.54
24.90
24.26
23.16
25.93
25.82
26.97
26.01
27.67
14.91
26.01
25.97
26
13.43
P/E ratio (avg)x
13.17
12.45
12.58
13.17
12.42
11.16
11.12
11.19
12.16
12.40
22.91
11.19
12.41
67
12.60
EV/EBITx
21.88
25.56
30.46
34.40
41.69
49.09
48.70
49.31
56.89
64.28
10.44
49.31
45.20
68
25.77
FCF yield (avg)%
9.04
7.17
9.56
10.99
9.52
12.40
12.50
14.34
15.46
14.93
21.92
14.34
11.69
64
16.85
FCF margin%
13.61
15.99
16.11
17.04
16.71
16.16
17.52
17.53
18.02
20.14
11.19
17.53
16.88
54
0.218
FCF / Net incomex
1.084
1.007
0.913
1.002
1.068
1.071
1.001
0.900
0.988
1.104
1.152
1.001
1.005
56
26.16
ROIC%
20.82
18.40
16.00
17.86
19.97
19.14
18.95
18.84
20.73
23.19
13.61
19.14
19.05
38
17.69
Return on equity%
22.58
25.52
23.39
24.37
23.99
25.46
27.14
24.33
21.38
22.11
2.45
24.33
24.16
12
4.83
Return on assets%
29.58
30.38
31.76
33.21
31.77
30.34
30.40
29.00
28.40
27.38
24.21
29.00
30.36
73
6.41
EPS$
9.23
8.25
8.28
8.41
9.06
8.51
8.63
9.16
9.14
9.12
6.55
0.12%
(1.15%)
—
11.36
EPS growth%
9.92
10.64
8.84
11.39
9.70
10.86
13.69
14.01
11.89
9.85
4.31
11.89
10.75
91
7.80
Bookvalue per sh$
5.59
5.31
5.14
4.53
4.41
3.82
3.93
4.15
3.66
3.56
9.02
(4.23%)
(5.63%)
—
11.69
FCF per share$
6.34
6.38
6.20
5.91
6.40
5.89
6.05
5.83
5.65
6.16
12.32
(0.74%)
(0.55%)
—
4.94
Dividend per sh$
16.64
15.92
16.80
17.27
17.35
17.03
17.71
17.51
16.45
19.17
10.74
2.02%
1.98%
—
17.55
Div yield (avg)%
6.19
4.05
5.82
8.06
9.44
6.89
5.67
8.32
9.67
10.05
11.28
8.32
7.47
92
5.95
Payout ratio%
6.83
6.57
7.95
7.45
7.93
10.21
8.12
7.64
5.25
5.42
25.01
7.64
7.54
66
41.98
Shares (diluted)M
45.38
53.46
56.08
55.05
61.02
69.93
76.11
79.38
93.36
107.1
42.59
11.91%
9.04%
52
5.44
Buyback yield%
10.56
12.02
10.54
8.74
6.29
7.92
9.75
10.28
8.84
7.63
3.48
8.84
9.29
60
0.161
D/E ratiox
1.677
1.633
1.865
1.767
1.976
2.254
2.341
2.350
2.321
2.454
1.488
2.341
2.115
31
0.713
Enterprise value$B
1.109
1.114
1.246
1.398
1.482
1.360
1.494
1.487
1.526
1.520
0.909
0.51%
2.86%
82
1.982
LT debt$B
1.080
1.178
1.204
1.120
1.122
1.090
1.219
1.348
1.444
1.475
0.766
5.63%
2.44%
11
Revenue
$1.606B
5.82%
1.00×
Cost of revenue
$915.0M
5.98%
1.02×
Operating expenses
$221.0M
4.97%
0.92×
Property and equipment
13.52%
Spread over hurdle
(4.96%)