0.825
Revenue$B
1.167
1.269
1.331
1.410
1.485
1.612
1.714
1.813
1.964
2.068
0.904
6.85%
6.68%
84
9.47
Revenue growth%
12.62
13.05
10.71
11.30
13.00
14.62
12.61
11.41
12.09
9.19
19.41
12.09
12.35
26
9.41
Gross margin%
6.50
7.71
5.11
4.19
2.69
4.79
5.44
5.61
4.99
6.25
7.25
5.44
5.27
9
22.19
Operating margin%
5.71
2.87
5.83
4.42
6.68
6.87
4.76
5.50
6.74
8.14
11.43
6.74
5.77
70
22.59
Net margin%
6.14
5.74
4.48
5.49
6.18
5.64
5.26
5.04
6.89
4.26
11.58
5.26
5.57
75
12.73
P/E ratio (avg)x
23.16
21.46
21.85
23.88
25.21
27.51
27.22
24.97
25.25
25.14
23.23
25.25
25.06
31
10.89
EV/EBITx
6.559
6.361
6.132
6.728
6.221
5.433
5.767
5.788
5.030
5.015
22.73
5.433
5.960
54
14.83
FCF yield (avg)%
9.92
12.43
9.80
8.59
10.02
9.67
7.68
9.87
12.25
14.82
3.38
9.87
9.89
11
8.08
FCF margin%
18.05
20.36
18.20
15.70
15.41
16.60
16.06
16.13
16.86
16.25
15.44
16.25
16.43
21
1.155
FCF / Net incomex
0.659
0.778
0.928
1.035
1.022
1.020
1.093
1.158
1.163
1.144
1.648
1.144
1.028
6
21.09
ROIC%
19.65
18.09
17.32
14.38
13.20
15.43
17.75
18.94
19.84
22.66
3.99
18.94
17.92
46
2.85
Return on equity%
9.50
10.81
11.05
8.46
6.61
9.21
9.63
10.06
7.56
9.40
13.66
9.40
9.45
31
26.11
Return on assets%
8.48
6.24
6.18
8.30
6.87
5.49
8.09
9.76
8.76
10.41
26.66
8.76
8.19
88
32.20
EPS$
38.11
41.85
47.86
56.08
65.79
79.65
80.83
91.13
107.45
113.65
33.33
11.55%
11.67%
—
14.92
EPS growth%
24.59
26.93
27.09
25.52
23.66
24.13
25.91
23.59
23.24
24.36
16.99
24.13
24.48
59
33.16
Bookvalue per sh$
15.27
15.98
16.96
16.69
18.78
19.01
21.13
20.88
19.55
18.07
29.20
(0.77%)
2.76%
—
43.22
FCF per share$
63.34
60.14
67.36
67.95
69.36
73.21
72.41
82.07
94.20
97.37
18.49
7.02%
5.96%
—
22.92
Dividend per sh$
52.45
50.77
49.64
54.21
56.40
59.34
64.31
65.63
69.79
71.99
15.28
5.00%
4.93%
—
9.01
Div yield (avg)%
30.63
28.71
30.31
28.77
30.77
29.45
29.38
31.99
30.99
31.66
18.00
30.99
30.47
90
14.49
Payout ratio%
23.09
25.84
27.20
27.67
24.98
22.63
25.53
27.84
29.06
30.22
29.04
27.84
26.52
66
22.82
Shares (diluted)M
20.73
19.50
20.93
18.61
20.46
21.40
23.54
21.79
23.88
26.00
22.65
4.91%
3.38%
49
4.49
Buyback yield%
22.28
21.25
22.42
23.34
22.05
21.68
23.36
21.31
19.82
18.06
12.36
21.31
21.86
51
0.579
D/E ratiox
1.467
1.375
1.503
1.467
1.537
1.532
1.506
1.522
1.678
1.855
0.459
1.532
1.514
92
1,611
Enterprise value$M
631.7
604.1
529.3
548.1
592.6
646.0
659.6
717.6
657.8
658.2
589.0
2.12%
1.11%
7
1.330
LT debt$B
1.595
1.858
1.871
1.846
1.780
1.779
1.797
2.027
1.924
2.121
0.214
3.56%
2.99%
31
Revenue
$2.068B
6.68%
1.00×
Cost of revenue
$1.197B
6.32%
0.97×
Operating expenses
$466.6M
7.28%
1.06×
Property and equipment
18.99%