1.002
Revenue$B
0.516
0.558
0.586
0.620
0.662
0.720
0.767
0.832
0.895
0.975
1.086
8.04%
7.22%
29
11.51
Revenue growth%
18.29
15.82
14.55
13.02
12.35
12.07
13.67
15.29
14.84
13.02
14.37
13.67
14.11
6
25.94
Gross margin%
16.03
16.68
16.05
15.13
16.57
14.16
16.26
16.58
15.49
13.07
24.12
15.49
16.04
93
8.75
Operating margin%
12.47
11.53
11.93
14.68
16.23
14.68
15.39
17.61
14.71
14.29
17.19
14.71
14.68
56
22.98
Net margin%
27.74
29.66
32.53
33.53
30.76
28.56
25.77
25.33
22.54
24.43
28.89
25.33
28.15
67
11.74
P/E ratio (avg)x
25.44
28.88
27.88
29.76
34.44
39.90
45.43
52.43
58.20
63.80
13.06
52.43
37.17
63
25.47
EV/EBITx
18.17
15.60
15.38
15.12
16.18
13.93
14.04
12.24
12.26
13.15
17.72
13.15
14.58
19
13.99
FCF yield (avg)%
21.57
19.14
21.67
22.15
22.62
23.60
24.01
24.03
25.60
23.86
16.71
24.01
23.11
40
29.00
FCF margin%
6.31
5.92
5.83
7.17
7.78
9.06
9.90
9.76
12.08
11.80
20.74
9.90
8.42
82
1.694
FCF / Net incomex
0.506
0.509
0.454
0.427
0.416
0.427
0.398
0.424
0.435
0.423
0.819
0.424
0.427
5
11.57
ROIC%
16.02
15.68
14.65
16.42
18.67
17.01
18.93
21.29
21.64
21.55
23.18
21.29
17.84
57
18.24
Return on equity%
4.34
5.52
7.52
5.81
6.27
7.74
5.75
6.30
8.66
8.77
25.14
7.74
6.28
16
24.95
Return on assets%
16.45
16.85
14.77
13.52
13.97
12.57
12.74
10.51
7.91
10.27
17.22
10.51
13.13
35
3.36
EPS$
5.52
6.33
6.36
7.45
7.72
7.58
8.10
8.40
9.96
11.92
3.72
9.08%
8.76%
—
4.91
EPS growth%
6.59
9.00
8.14
8.74
8.14
5.62
3.52
1.35
0.40
2.62
15.94
2.62
6.11
11
4.29
Bookvalue per sh$
3.18
3.40
3.39
3.17
3.71
3.97
4.51
4.45
4.74
4.50
2.68
3.91%
3.72%
—
2.94
FCF per share$
3.74
4.27
4.97
5.66
5.53
5.86
5.52
5.69
6.64
7.06
1.04
5.02%
8.04%
—
4.09
Dividend per sh$
5.38
6.01
6.47
7.67
7.42
8.36
8.55
9.20
9.33
10.52
3.30
7.23%
7.66%
—
9.45
Div yield (avg)%
24.68
22.64
21.03
19.29
17.88
17.77
17.62
17.91
19.13
19.56
12.82
17.91
19.21
72
11.72
Payout ratio%
29.19
26.26
28.43
25.79
24.97
22.38
22.58
24.73
26.00
27.40
17.76
24.73
25.90
94
186.8
Shares (diluted)M
161.8
152.2
146.4
135.5
133.5
121.6
121.9
132.5
133.7
126.8
182.9
(1.03%)
(3.34%)
46
20.51
Buyback yield%
15.13
16.11
17.42
18.80
18.83
20.20
20.40
17.87
14.95
14.63
15.32
17.87
17.64
80
0.310
D/E ratiox
1.790
2.086
2.040
1.992
2.215
2.482
2.815
3.363
3.316
3.523
0.600
3.316
2.348
81
0.298
Enterprise value$B
0.955
0.988
1.057
1.236
1.458
1.715
1.915
2.153
2.444
2.452
0.202
10.95%
11.43%
54
0.341
LT debt$B
1.142
1.127
1.045
1.159
1.171
1.205
1.245
1.239
1.181
1.273
0.135
1.69%
2.03%
27
Revenue
$974.5M
7.22%
1.00×
Cost of revenue
$581.5M
7.24%
1.00×
Operating expenses
$108.4M
6.27%
0.91×
Goodwill & intangibles
18.06%