0.848
Revenue$B
0.679
0.738
0.782
0.847
0.903
0.982
1.068
1.178
1.303
1.417
0.887
9.42%
8.64%
50
20.85
Revenue growth%
15.17
16.75
17.39
16.73
16.41
13.66
10.79
12.77
13.80
16.34
23.70
13.66
15.76
30
3.71
Gross margin%
8.60
6.77
8.75
8.55
7.96
9.57
9.69
7.09
10.06
8.52
6.31
9.57
8.57
13
6.85
Operating margin%
17.07
16.52
16.14
17.60
20.49
23.27
21.27
21.30
23.71
24.88
16.27
23.27
20.88
89
4.83
Net margin%
28.54
29.42
30.96
31.31
33.62
35.49
34.91
33.95
36.68
34.12
11.44
34.91
33.78
81
37.12
P/E ratio (avg)x
11.62
11.85
12.25
13.55
14.20
13.96
15.92
15.58
17.31
17.71
34.32
15.92
14.08
38
13.29
EV/EBITx
32.34
33.55
32.50
35.43
35.94
34.51
36.39
34.12
39.71
42.39
12.35
36.39
34.97
9
5.09
FCF yield (avg)%
23.75
21.98
22.21
21.14
23.66
23.27
25.01
22.14
19.41
21.24
12.71
22.14
22.17
32
24.74
FCF margin%
19.27
19.77
21.20
22.73
20.93
18.14
15.67
13.79
13.91
16.78
5.93
15.67
18.70
49
1.337
FCF / Net incomex
0.640
0.631
0.581
0.534
0.523
0.560
0.516
0.479
0.499
0.482
1.692
0.499
0.528
22
21.73
ROIC%
3.97
5.14
5.31
3.85
6.42
4.64
2.09
2.52
0.40
0.40
3.27
2.09
3.91
6
15.69
Return on equity%
1.24
3.19
0.69
0.40
0.41
0.40
1.93
1.71
0.40
0.40
12.37
0.40
0.55
72
29.07
Return on assets%
5.41
5.19
6.29
5.08
4.37
3.15
3.25
0.40
0.40
0.40
28.92
0.40
3.81
25
1.10
EPS$
2.32
2.62
2.64
3.05
3.56
4.20
4.88
4.88
5.65
6.14
1.19
11.49%
10.50%
—
7.84
EPS growth%
23.44
24.85
26.35
27.23
24.60
23.67
23.68
23.93
24.22
26.66
17.24
23.93
24.41
91
0.51
Bookvalue per sh$
1.24
1.18
1.32
1.35
1.39
1.39
1.32
1.51
1.62
1.81
0.77
5.41%
5.29%
—
1.01
FCF per share$
5.36
5.85
5.79
5.75
5.84
6.13
6.64
7.79
7.88
7.90
0.68
6.22%
5.04%
—
2.41
Dividend per sh$
1.33
1.39
1.54
1.53
1.52
1.65
1.68
1.62
1.56
1.54
1.89
0.22%
0.72%
—
6.27
Div yield (avg)%
23.63
24.61
21.78
19.82
20.64
18.49
16.45
16.67
14.84
16.84
20.66
16.67
19.15
89
5.57
Payout ratio%
26.35
27.43
30.29
27.40
29.69
27.73
26.52
27.25
24.82
25.09
4.01
26.52
27.32
29
241.5
Shares (diluted)M
237.6
269.7
254.1
277.0
263.1
272.4
308.5
338.6
367.9
406.2
238.0
9.07%
5.05%
76
22.98
Buyback yield%
7.49
8.17
6.38
4.80
2.91
4.99
3.37
2.11
1.69
0.40
12.20
2.11
4.08
26
0.720
D/E ratiox
0.250
0.251
0.276
0.280
0.322
0.371
0.424
0.407
0.399
0.454
0.400
0.407
0.346
37
0.456
Enterprise value$B
1.373
1.239
1.091
1.101
0.954
0.937
0.796
0.803
0.770
0.811
0.826
(3.20%)
(5.03%)
56
0.460
LT debt$B
1.397
1.617
1.888
2.079
2.386
2.565
2.598
2.902
3.166
3.273
1.001
6.53%
9.43%
51
Revenue
$1.417B
8.64%
1.00×
Cost of revenue
$992.1M
8.64%
1.00×
Operating expenses
$210.4M
8.40%
0.98×
Goodwill & intangibles
17.48%