2.043
Revenue$B
1.272
1.334
1.359
1.392
1.409
1.467
1.540
1.624
1.651
1.701
2.185
3.84%
3.52%
34
18.21
Revenue growth%
26.00
26.30
23.67
25.25
22.45
21.27
19.04
21.95
19.37
20.11
18.48
20.11
22.20
73
3.01
Gross margin%
13.47
13.03
10.76
12.00
14.03
15.94
15.77
15.75
15.28
15.82
6.28
15.77
14.65
77
28.23
Operating margin%
13.55
14.22
14.55
15.17
17.22
17.22
17.69
19.80
22.32
19.40
26.69
19.40
17.22
86
21.21
Net margin%
2.66
2.11
3.93
3.42
0.97
0.54
3.25
4.13
6.17
3.94
12.90
3.94
3.34
7
18.06
P/E ratio (avg)x
18.69
19.30
18.26
19.62
19.16
16.95
17.43
16.49
16.76
17.83
36.08
16.95
18.05
63
16.96
EV/EBITx
61.50
62.63
65.45
69.84
75.72
78.49
79.75
92.08
104.0
107.6
14.20
92.08
77.10
87
17.53
FCF yield (avg)%
27.45
29.47
31.81
30.41
30.13
30.58
32.18
33.86
34.68
34.96
9.15
33.86
31.20
90
19.17
FCF margin%
6.08
7.99
8.34
8.51
6.52
6.54
6.12
8.89
8.52
5.67
28.73
6.54
7.27
90
0.768
FCF / Net incomex
0.749
0.744
0.743
0.692
0.757
0.785
0.766
0.672
0.615
0.599
0.799
0.672
0.743
28
25.99
ROIC%
9.80
7.90
5.90
3.25
2.33
5.16
4.61
4.11
5.67
8.51
29.54
5.16
5.41
65
2.99
Return on equity%
0.73
1.66
2.05
0.69
0.40
2.22
1.13
1.80
2.48
3.56
9.90
2.22
1.73
13
14.95
Return on assets%
30.56
32.07
30.64
30.61
31.47
32.38
31.48
33.66
34.97
34.14
14.37
33.66
31.77
57
7.18
EPS$
16.42
17.85
17.39
18.95
21.90
24.10
23.04
21.86
24.35
23.18
7.92
1.14%
4.96%
—
4.78
EPS growth%
16.55
17.11
18.21
15.90
15.68
18.26
17.18
17.41
16.02
17.64
8.80
17.41
17.15
31
13.64
Bookvalue per sh$
7.89
8.32
8.51
8.85
8.66
9.21
8.96
8.72
9.48
9.62
5.11
2.13%
0.69%
—
11.40
FCF per share$
6.81
6.76
7.73
7.87
9.42
10.00
11.68
11.91
13.89
14.53
3.70
9.05%
9.49%
—
4.63
Dividend per sh$
16.37
17.96
19.63
22.40
23.64
23.25
26.02
30.75
30.85
35.34
13.43
8.37%
9.84%
—
17.88
Div yield (avg)%
23.11
22.39
20.13
17.67
17.47
19.75
20.81
20.43
23.34
21.10
9.06
20.81
20.62
67
9.04
Payout ratio%
13.82
13.11
13.81
11.01
8.50
10.72
11.55
11.66
12.45
12.37
29.09
11.66
12.02
53
80.36
Shares (diluted)M
122.0
145.2
167.3
185.5
187.9
199.5
207.8
232.0
260.6
291.9
82.75
9.20%
9.10%
30
21.86
Buyback yield%
1.43
4.19
2.96
1.34
1.00
0.40
0.40
0.40
0.40
0.40
17.30
0.40
0.70
37
0.769
D/E ratiox
1.873
2.131
2.414
2.609
2.453
2.346
2.214
2.573
2.567
2.856
1.059
2.567
2.434
53
2.011
Enterprise value$B
1.127
1.147
1.212
1.273
1.405
1.429
1.503
1.514
1.658
1.748
0.934
4.46%
3.85%
72
707.5
LT debt$M
774.1
776.8
693.2
667.5
587.4
647.9
688.2
728.1
724.1
665.6
256.0
2.53%
(2.55%)
81
Revenue
$1.701B
3.52%
1.00×
Cost of revenue
$726.8M
3.28%
0.98×
Operating expenses
$387.9M
3.73%
1.02×
Goodwill & intangibles
18.63%
Spread over hurdle
(9.86%)