3.110
Revenue$B
2.234
2.361
2.410
2.452
2.524
2.673
2.754
2.802
2.873
3.035
3.253
3.76%
3.35%
73
5.17
Revenue growth%
7.89
5.92
6.75
4.80
6.59
9.27
9.13
10.41
9.75
11.35
7.46
9.75
8.51
74
10.75
Gross margin%
31.13
34.01
36.65
39.30
37.80
35.48
38.03
36.81
33.82
35.27
20.80
35.48
36.07
9
28.05
Operating margin%
17.96
17.69
17.98
20.35
18.20
20.59
19.77
17.71
15.29
13.83
22.83
17.71
17.97
93
9.06
Net margin%
13.64
13.29
12.62
12.73
13.76
12.47
14.22
11.83
10.11
10.30
28.68
11.83
12.67
92
9.054
P/E ratio (avg)x
7.151
6.806
6.163
6.133
6.809
6.891
7.595
6.800
6.077
6.478
33.48
6.800
6.803
55
34.21
EV/EBITx
31.58
32.46
33.11
34.80
35.57
37.78
43.57
43.70
45.08
51.11
8.608
43.70
36.67
29
22.15
FCF yield (avg)%
14.22
13.23
11.84
13.69
13.56
14.76
12.32
10.21
9.35
11.94
14.25
11.94
12.77
69
15.60
FCF margin%
15.26
18.13
15.79
17.89
18.79
21.35
22.35
19.97
17.84
18.33
12.10
19.97
18.23
28
0.781
FCF / Net incomex
1.249
1.236
1.272
1.384
1.595
1.832
1.821
1.915
1.989
2.337
0.390
1.915
1.708
62
8.74
ROIC%
27.18
28.09
30.23
33.05
33.35
33.89
32.50
33.85
35.94
38.79
2.03
33.89
33.20
10
15.53
Return on equity%
23.49
24.34
21.87
21.18
20.98
20.75
18.75
19.27
19.53
22.33
25.43
19.53
21.08
86
13.94
Return on assets%
7.97
8.03
7.66
5.18
8.08
7.60
9.68
7.74
6.15
7.58
7.27
7.60
7.70
13
9.94
EPS$
7.70
8.95
10.04
11.72
12.54
13.74
15.70
17.93
17.21
18.88
10.85
8.53%
9.82%
—
27.69
EPS growth%
9.29
8.46
8.47
7.56
6.43
9.27
9.09
9.73
7.59
10.37
3.32
9.27
8.78
81
5.53
Bookvalue per sh$
4.70
4.82
4.66
4.71
5.30
5.02
5.58
5.36
5.22
5.79
5.15
1.78%
3.28%
—
3.54
FCF per share$
4.19
4.17
4.60
5.36
6.45
7.46
7.31
8.31
8.18
8.81
6.47
6.45%
8.88%
—
9.01
Dividend per sh$
1.57
1.75
1.75
1.70
1.63
1.74
1.80
1.90
2.10
2.44
6.86
8.44%
4.66%
—
15.01
Div yield (avg)%
22.93
23.12
25.08
26.18
23.43
25.36
27.18
27.90
27.21
28.61
18.28
27.21
25.77
23
26.26
Payout ratio%
20.79
18.89
19.47
18.02
18.62
17.55
20.05
20.79
20.23
20.62
19.01
20.23
19.76
21
32.40
Shares (diluted)M
33.97
31.33
32.30
34.98
36.13
41.21
40.25
46.11
42.95
47.10
32.38
5.45%
3.97%
15
11.28
Buyback yield%
22.15
20.90
21.42
23.67
25.83
23.66
23.22
23.86
21.14
20.81
24.71
23.22
22.68
77
1.556
D/E ratiox
0.993
1.102
1.266
1.235
1.265
1.243
1.182
1.208
1.283
1.400
1.235
1.243
1.239
50
1,486
Enterprise value$M
639.9
611.1
577.7
552.5
522.3
513.9
530.8
567.2
583.2
585.0
937.0
2.29%
(0.23%)
42
3.422
LT debt$B
1.514
1.491
1.660
1.740
1.672
1.896
2.094
2.359
2.642
2.878
0.878
11.48%
6.20%
89
Revenue
$3.035B
3.35%
1.00×
Cost of revenue
$2.125B
3.35%
1.00×
Operating expenses
$618.4M
2.69%
0.94×
Goodwill & intangibles
16.38%