0.082
Revenue$B
0.817
0.857
0.917
0.984
1.055
1.096
1.168
1.221
1.265
1.348
0.089
5.02%
5.79%
53
3.89
Revenue growth%
2.60
0.40
0.40
0.40
0.44
0.93
1.31
3.21
3.03
4.74
24.88
3.03
1.12
6
6.23
Gross margin%
15.07
15.82
13.50
14.46
17.30
16.63
17.08
15.55
16.89
15.28
11.50
16.63
15.69
40
13.48
Operating margin%
7.80
8.87
6.51
9.20
6.42
3.64
5.21
3.15
5.41
2.83
17.03
3.64
5.92
80
21.93
Net margin%
18.41
16.99
16.95
18.64
18.24
17.74
16.24
16.89
16.45
18.17
4.13
16.89
17.36
19
24.67
P/E ratio (avg)x
16.00
15.30
14.54
15.31
16.26
16.27
17.41
18.16
18.49
18.90
8.602
18.16
16.27
45
28.18
EV/EBITx
20.54
18.89
19.93
20.93
17.73
16.93
15.71
15.66
14.88
15.18
11.74
15.66
17.33
39
7.69
FCF yield (avg)%
0.40
1.19
3.98
3.33
5.52
7.69
8.75
6.26
7.58
4.91
21.75
7.58
5.22
13
10.61
FCF margin%
10.78
12.53
10.86
9.00
8.10
5.63
6.93
9.03
8.18
8.22
15.07
8.18
8.61
35
1.756
FCF / Net incomex
0.241
0.285
0.330
0.364
0.373
0.423
0.475
0.535
0.518
0.517
1.361
0.517
0.398
28
27.39
ROIC%
20.88
18.68
19.23
18.02
20.78
17.84
16.94
18.01
17.31
16.11
25.22
17.31
18.02
35
25.03
Return on equity%
33.28
31.25
33.62
33.95
33.60
33.94
32.11
30.00
27.34
26.59
6.81
30.00
32.70
75
6.63
Return on assets%
12.19
10.10
10.19
11.69
8.91
11.37
10.70
13.17
15.21
16.25
9.24
13.17
11.53
71
6.72
EPS$
10.07
10.55
9.79
8.95
8.58
9.47
10.45
9.57
8.75
8.75
7.34
0.39%
(0.59%)
—
19.98
EPS growth%
27.30
28.88
27.79
25.17
25.77
24.77
21.90
23.48
24.41
22.90
9.34
23.48
24.97
53
10.66
Bookvalue per sh$
3.76
3.35
3.04
3.23
3.34
3.53
3.74
3.99
3.96
3.99
4.30
3.62%
(0.42%)
—
8.75
FCF per share$
7.54
7.33
6.54
6.90
7.57
8.44
8.62
8.56
7.74
7.48
7.92
(0.23%)
(0.06%)
—
6.71
Dividend per sh$
2.24
2.25
2.31
2.64
3.14
3.71
4.40
4.47
4.82
5.79
6.13
13.00%
11.30%
—
29.46
Div yield (avg)%
21.33
21.83
24.11
23.73
25.13
25.20
27.21
26.33
28.59
30.20
23.13
27.21
25.17
56
17.57
Payout ratio%
31.08
32.17
30.80
29.08
31.10
29.28
27.36
26.14
23.91
22.25
6.35
26.14
29.18
75
58.05
Shares (diluted)M
54.18
49.89
45.16
41.82
38.71
36.17
34.20
29.92
32.13
29.89
57.53
(5.04%)
(7.09%)
36
11.75
Buyback yield%
3.06
2.47
2.38
1.48
0.46
1.79
1.23
0.40
0.40
1.33
16.20
1.23
1.40
59
1.485
D/E ratiox
0.867
0.851
0.901
0.937
0.980
0.990
1.020
1.024
0.910
0.820
1.585
0.990
0.923
89
1,142
Enterprise value$M
751.1
727.6
722.7
673.5
664.7
771.2
746.9
746.6
728.2
714.3
123.3
1.45%
0.83%
10
586.1
LT debt$M
563.4
531.7
488.6
536.2
498.0
477.8
528.0
566.7
571.7
583.8
632.7
3.23%
1.24%
25
Revenue
$1.348B
5.79%
1.00×
Cost of revenue
$777.9M
5.80%
1.00×
Operating expenses
$189.0M
5.80%
1.00×
Goodwill & intangibles
16.57%