174.6
Revenue$B
256.3
275.4
296.7
312.0
336.5
353.1
378.8
399.8
419.1
446.3
187.7
5.81%
6.34%
48
29.50
Revenue growth%
17.23
17.27
19.04
18.65
19.30
17.57
15.47
15.61
15.40
14.02
28.38
15.47
17.25
12
14.75
Gross margin%
5.04
6.60
7.58
6.02
5.48
5.37
6.03
8.17
6.62
7.73
17.93
6.62
6.31
91
29.64
Operating margin%
8.31
8.47
6.33
5.23
3.11
2.64
2.60
3.68
3.10
2.35
2.19
2.64
3.39
80
6.14
Net margin%
0.40
0.85
0.40
2.71
0.40
0.76
0.40
0.40
0.40
2.71
9.80
0.40
0.40
51
29.25
P/E ratio (avg)x
15.20
14.21
13.73
15.47
17.39
19.48
17.45
16.20
14.79
15.83
23.00
16.20
15.65
33
13.71
EV/EBITx
39.49
40.55
47.24
46.51
51.22
59.51
66.85
65.96
65.13
68.97
14.87
65.96
55.36
27
20.81
FCF yield (avg)%
15.78
13.16
14.76
14.10
12.17
11.18
10.06
12.70
13.78
11.56
28.21
11.56
12.93
80
12.46
FCF margin%
8.39
6.55
4.18
1.81
0.86
2.06
2.49
1.36
0.40
0.40
9.96
1.36
1.93
18
0.536
FCF / Net incomex
1.016
1.093
1.073
0.972
0.955
0.988
1.069
1.078
1.038
0.960
0.225
1.038
1.027
25
12.98
ROIC%
16.69
17.04
14.20
15.36
17.75
16.07
18.53
15.59
16.93
18.11
12.53
16.93
16.81
76
7.64
Return on equity%
23.80
21.78
20.27
23.18
23.47
22.66
25.64
23.15
25.36
22.62
17.77
23.15
23.17
11
27.98
Return on assets%
26.72
27.33
25.54
23.33
20.42
18.84
16.81
13.95
12.83
13.45
12.76
13.95
19.63
5
40.38
EPS$
79.75
76.67
82.44
79.50
86.86
83.22
92.98
109.80
108.42
107.86
44.95
4.43%
3.24%
—
12.28
EPS growth%
25.14
25.69
27.49
28.10
25.88
23.34
24.92
24.13
22.85
24.54
13.86
24.13
25.03
77
32.88
Bookvalue per sh$
15.03
14.26
14.94
14.61
14.73
12.94
12.18
10.90
9.92
9.09
38.09
(9.21%)
(5.48%)
—
15.89
FCF per share$
63.93
67.39
77.47
78.91
90.29
96.20
97.86
104.89
102.70
114.64
14.28
4.89%
7.36%
—
69.79
Dividend per sh$
40.56
38.33
37.13
38.14
36.75
33.95
35.15
32.62
31.81
30.81
22.54
(3.47%)
(3.88%)
—
27.86
Div yield (avg)%
33.03
31.10
28.44
29.86
28.09
29.12
29.52
29.60
29.99
30.30
10.50
29.60
29.73
14
16.87
Payout ratio%
23.94
21.22
19.94
19.12
17.27
17.94
19.73
19.36
16.73
16.27
14.52
17.94
19.24
75
4.691
Shares (diluted)B
6.955
8.100
9.470
10.20
10.07
11.82
12.92
13.56
15.81
16.89
4.875
10.89%
9.81%
12
15.77
Buyback yield%
33.55
31.24
32.99
33.38
33.68
31.55
32.25
33.36
33.56
36.53
7.41
33.36
33.37
23
1.025
D/E ratiox
0.491
0.515
0.484
0.523
0.480
0.511
0.517
0.508
0.509
0.487
0.716
0.509
0.509
81
62.11
Enterprise value$B
504.9
532.6
492.2
524.2
487.7
456.8
442.5
505.0
558.2
634.7
241.0
5.41%
2.24%
41
209.2
LT debt$B
424.6
474.7
514.0
518.2
524.7
514.0
493.6
469.2
448.7
513.2
485.5
(0.44%)
1.82%
69
Revenue
$446.3B
6.34%
1.00×
Cost of revenue
$250.2B
6.14%
0.98×
Operating expenses
$59.72B
6.85%
1.05×
Goodwill & intangibles
16.17%