211.4
Revenue$B
125.9
136.9
149.2
157.0
166.8
177.4
190.1
203.0
215.5
232.3
229.0
6.85%
6.89%
28
23.85
Revenue growth%
18.52
15.75
13.42
12.06
13.00
15.93
17.42
15.10
14.82
14.13
22.79
15.10
14.96
39
3.15
Gross margin%
18.06
18.80
18.71
20.76
18.17
16.74
14.97
13.73
14.08
15.71
20.98
14.97
17.40
24
17.74
Operating margin%
20.15
19.99
21.26
20.24
19.47
17.98
16.95
16.12
17.59
14.98
9.66
16.95
18.72
90
25.40
Net margin%
29.17
29.17
29.51
28.14
29.67
31.25
33.23
34.08
36.79
39.56
24.72
34.08
30.46
59
21.45
P/E ratio (avg)x
17.68
17.98
19.46
19.84
22.65
20.66
21.56
21.81
22.85
24.10
18.18
21.81
21.11
95
33.34
EV/EBITx
22.83
25.74
24.31
23.42
22.57
22.65
23.95
22.59
24.09
26.00
27.26
23.95
23.68
35
23.22
FCF yield (avg)%
5.93
3.52
0.97
2.63
3.85
6.24
9.14
10.44
9.48
10.12
15.69
9.48
6.09
63
18.51
FCF margin%
17.73
17.34
16.55
17.69
19.02
17.78
15.32
17.41
15.99
13.89
6.39
15.99
17.37
83
0.994
FCF / Net incomex
2.865
2.952
3.234
3.829
4.254
4.291
4.608
5.355
5.381
5.218
0.993
5.218
4.272
59
13.20
ROIC%
4.61
7.38
4.98
7.93
7.54
4.86
2.02
4.16
4.65
1.85
24.69
4.16
4.76
81
3.31
Return on equity%
22.11
20.19
21.21
23.21
21.18
19.39
20.54
19.32
17.50
20.14
8.34
19.39
20.37
13
8.63
Return on assets%
9.56
7.39
9.93
11.66
13.69
10.89
12.63
12.90
11.99
9.39
7.90
11.99
11.27
64
13.46
EPS$
14.72
15.21
14.98
13.84
12.66
14.09
14.12
15.13
15.43
14.91
14.81
3.32%
0.93%
—
26.68
EPS growth%
28.71
27.17
26.69
26.21
27.10
24.75
22.34
19.73
21.33
20.70
23.29
21.33
25.48
76
13.15
Bookvalue per sh$
8.17
7.12
6.93
6.84
6.37
5.91
5.57
5.05
5.39
5.32
15.83
(3.56%)
(4.80%)
—
9.80
FCF per share$
10.52
11.43
10.13
11.10
10.57
11.40
11.65
11.05
9.64
9.14
5.28
(2.86%)
(0.62%)
—
6.07
Dividend per sh$
20.90
21.72
22.19
25.34
29.54
34.57
39.09
42.34
42.12
47.21
9.48
9.83%
9.73%
—
25.16
Div yield (avg)%
33.21
30.84
31.59
32.71
34.05
35.84
36.63
35.27
34.21
36.80
4.40
35.84
34.13
13
6.84
Payout ratio%
18.07
19.83
20.84
18.71
15.77
13.21
14.99
12.91
12.89
12.56
29.99
12.91
15.38
10
9.945
Shares (diluted)B
16.81
18.48
21.90
25.39
28.13
31.69
35.78
39.22
38.58
39.85
9.847
7.22%
10.23%
73
8.56
Buyback yield%
1.41
0.41
0.92
0.45
0.40
1.55
4.51
1.68
4.41
2.85
19.56
2.85
1.48
68
0.652
D/E ratiox
2.379
2.596
2.592
3.027
3.049
3.016
3.382
3.827
4.290
4.186
0.219
3.827
3.038
93
91.70
Enterprise value$B
70.85
80.04
77.10
81.36
88.58
88.07
99.61
96.83
96.51
93.92
283.9
1.18%
2.86%
77
72.85
LT debt$B
63.75
66.00
70.88
71.30
81.01
77.34
80.47
89.73
103.5
114.3
200.1
7.13%
5.39%
56
Revenue
$232.3B
6.89%
1.00×
Cost of revenue
$162.6B
6.89%
1.00×
Operating expenses
$42.26B
7.41%
1.05×
Cash and investments
18.69%
Property and equipment
17.68%