0.802
Revenue$B
0.491
0.539
0.592
0.641
0.697
0.739
0.800
0.880
0.930
1.016
0.846
7.83%
8.34%
9
10.61
Revenue growth%
18.86
16.93
18.28
20.82
22.91
25.37
23.74
25.64
28.35
29.42
16.15
25.64
23.32
51
10.17
Gross margin%
5.26
2.75
1.03
1.28
0.40
0.40
0.40
2.65
1.60
0.81
25.80
0.81
1.15
80
26.91
Operating margin%
5.94
5.86
7.84
5.10
5.90
8.84
7.09
6.55
9.53
7.75
12.22
7.75
6.82
85
14.17
Net margin%
22.03
21.13
22.62
23.62
22.57
19.95
18.50
19.79
19.10
16.59
23.88
19.10
20.54
61
32.33
P/E ratio (avg)x
29.10
30.43
35.00
41.17
48.13
52.96
59.85
60.59
69.52
68.78
35.08
60.59
50.55
40
10.57
EV/EBITx
25.18
25.10
24.57
26.00
26.03
23.83
24.72
26.42
25.87
27.19
9.749
25.87
25.52
6
25.31
FCF yield (avg)%
7.37
5.77
8.70
5.77
6.30
3.36
1.81
3.64
0.99
1.95
9.60
1.95
4.70
23
20.41
FCF margin%
21.16
24.02
26.32
24.05
26.32
24.10
25.02
22.95
22.92
22.08
14.21
22.95
24.04
94
1.146
FCF / Net incomex
0.800
0.847
0.933
0.993
1.027
1.133
1.221
1.106
1.216
1.102
0.710
1.133
1.065
33
27.67
ROIC%
0.40
0.40
0.40
2.54
4.61
2.09
4.51
2.73
3.10
0.59
28.74
2.73
2.32
52
11.74
Return on equity%
19.20
20.09
21.06
21.76
19.91
19.67
17.32
15.98
17.83
15.89
4.76
17.32
19.44
18
13.83
Return on assets%
21.01
18.17
21.14
23.36
26.22
27.62
28.00
27.77
29.00
31.76
25.63
28.00
26.92
45
4.06
EPS$
2.54
2.77
2.86
3.07
3.57
3.96
4.12
4.40
4.61
5.33
4.51
8.34%
8.01%
—
8.79
EPS growth%
27.76
26.53
28.56
28.57
30.62
32.96
31.48
30.10
29.04
29.26
16.39
30.10
29.15
32
1.56
Bookvalue per sh$
2.02
1.88
1.81
1.97
2.02
2.29
2.09
2.07
1.86
2.03
2.68
0.09%
0.13%
—
1.99
FCF per share$
5.33
5.64
6.00
6.05
6.28
7.11
6.63
7.26
7.84
7.95
2.65
4.82%
3.36%
—
2.26
Dividend per sh$
4.64
4.38
4.53
4.30
4.03
4.43
4.31
3.92
3.95
3.99
3.54
(0.21%)
(0.87%)
—
29.27
Div yield (avg)%
11.57
12.29
11.78
9.20
10.01
11.17
9.26
11.33
9.57
8.04
29.73
9.57
10.59
63
3.90
Payout ratio%
30.67
29.18
28.38
25.53
27.55
27.63
26.35
23.36
25.78
23.20
25.67
25.78
26.95
69
157.5
Shares (diluted)M
162.6
181.2
185.8
206.5
229.9
207.5
220.5
248.9
282.1
298.7
157.4
5.37%
5.59%
53
21.16
Buyback yield%
22.08
22.98
20.86
22.98
25.93
26.22
25.74
25.18
28.09
27.34
7.78
26.22
25.46
30
1.723
D/E ratiox
0.488
0.496
0.505
0.553
0.583
0.646
0.718
0.717
0.781
0.907
0.206
0.718
0.614
70
387.9
Enterprise value$M
663.2
645.3
727.9
792.9
805.2
826.4
885.7
915.1
920.4
969.7
83.13
3.79%
4.54%
59
0.442
LT debt$B
1.069
1.084
1.204
1.156
1.243
1.177
1.308
1.183
1.122
1.042
0.138
(3.46%)
0.04%
18
Revenue
$1.016B
8.34%
1.00×
Cost of revenue
$494.5M
8.25%
0.99×
Operating expenses
$247.6M
8.28%
0.99×
Goodwill & intangibles
17.33%