134.1
Revenue$B
284.3
298.2
306.4
317.5
338.4
358.3
374.6
391.6
398.0
415.8
137.9
4.21%
4.52%
61
16.91
Revenue growth%
9.35
10.59
9.96
7.67
9.30
11.35
9.76
11.04
13.06
10.12
15.39
11.04
10.04
87
26.45
Gross margin%
13.25
14.26
15.54
12.97
10.87
10.83
13.35
13.08
11.37
14.22
3.77
13.08
13.16
59
18.57
Operating margin%
24.01
22.42
20.16
17.77
15.41
12.51
10.55
9.20
9.64
7.40
4.62
9.64
13.96
74
12.61
Net margin%
4.81
4.94
3.06
3.91
5.72
6.28
8.55
7.66
7.79
5.38
11.82
7.66
5.55
22
21.13
P/E ratio (avg)x
33.70
39.08
45.63
45.59
49.72
49.94
51.12
53.18
57.53
68.23
28.27
53.18
49.83
29
10.61
EV/EBITx
29.81
30.20
33.37
38.23
41.18
47.34
56.97
60.18
62.07
69.70
20.82
60.18
44.26
56
7.05
FCF yield (avg)%
21.50
23.10
24.91
22.05
22.70
25.14
23.05
23.80
22.05
24.11
13.32
23.80
23.08
30
23.19
FCF margin%
14.34
16.88
17.25
19.14
17.34
19.79
21.40
21.49
24.16
25.70
16.23
21.49
19.47
21
1.094
FCF / Net incomex
2.314
2.295
2.486
2.736
3.044
3.570
4.108
4.806
5.386
5.359
1.072
4.806
3.307
42
21.29
ROIC%
30.54
33.18
30.73
30.44
31.65
31.04
30.04
29.20
30.49
31.88
26.96
30.49
30.64
95
28.08
Return on equity%
20.91
20.90
18.99
19.71
18.63
17.56
15.29
16.00
16.80
14.29
13.03
16.00
18.10
53
14.65
Return on assets%
8.42
9.19
6.47
8.19
7.78
9.99
7.94
7.85
7.19
6.65
5.70
7.85
7.89
49
7.18
EPS$
41.23
38.66
43.86
47.35
50.01
57.95
67.45
64.17
73.19
82.31
7.81
10.48%
8.66%
—
8.33
EPS growth%
24.59
23.44
25.88
27.08
24.65
23.62
23.92
23.94
24.02
24.08
22.81
23.94
24.05
45
24.15
Bookvalue per sh$
21.97
22.26
22.66
26.92
28.27
32.54
32.33
39.26
42.47
45.89
15.25
10.17%
7.66%
—
28.12
FCF per share$
31.30
34.16
35.74
41.60
43.23
40.80
41.55
43.30
45.54
50.36
25.86
3.10%
6.24%
—
29.60
Dividend per sh$
35.32
33.48
31.25
35.95
39.48
38.89
41.17
43.07
44.84
44.27
15.56
2.31%
3.07%
—
7.28
Div yield (avg)%
22.62
24.69
27.37
28.03
27.40
26.34
27.20
28.03
25.82
23.87
17.21
26.34
26.77
12
7.07
Payout ratio%
6.93
8.79
9.85
9.26
8.09
7.14
5.97
8.82
6.20
8.16
20.81
7.14
8.13
85
4.877
Shares (diluted)B
5.155
5.308
5.606
5.280
5.577
5.529
5.313
5.970
5.959
6.752
4.931
3.90%
3.01%
62
18.71
Buyback yield%
23.64
21.92
21.56
21.50
21.68
22.16
21.00
22.74
20.95
21.28
23.94
21.28
21.62
21
0.170
D/E ratiox
0.959
0.882
0.851
0.760
0.681
0.607
0.681
0.659
0.606
0.671
1.220
0.659
0.681
17
320.3
Enterprise value$B
103.5
113.0
129.6
145.5
164.2
185.0
208.9
221.1
224.6
243.7
337.6
8.22%
10.15%
80
266.2
LT debt$B
92.83
101.2
102.3
106.5
117.3
130.6
127.2
122.2
126.9
125.6
162.0
1.37%
4.23%
92
Revenue
$415.8B
4.52%
1.00×
Cost of revenue
$211.0B
4.56%
1.00×
Operating expenses
$77.64B
4.72%
1.02×
Goodwill & intangibles
18.08%