0.291
Revenue$B
1.066
1.147
1.206
1.264
1.346
1.462
1.579
1.678
1.775
1.899
0.303
7.12%
6.58%
74
22.98
Revenue growth%
4.19
2.42
4.25
3.09
0.78
0.40
1.93
3.24
1.75
3.64
10.07
1.93
2.76
90
5.72
Gross margin%
7.25
9.74
11.21
11.72
13.06
12.13
9.44
10.11
7.90
7.23
27.97
9.44
9.93
71
9.82
Operating margin%
20.39
21.31
21.03
19.02
19.17
16.83
18.19
17.24
15.66
17.57
27.58
17.24
18.61
54
19.88
Net margin%
16.58
17.66
15.28
12.34
14.89
17.07
17.15
19.62
19.79
22.50
7.47
19.62
17.11
75
29.40
P/E ratio (avg)x
35.24
33.28
36.37
37.26
38.88
34.29
32.71
36.20
38.06
34.46
19.19
34.46
35.72
87
8.564
EV/EBITx
38.22
42.84
46.81
50.40
49.99
48.07
56.92
65.11
68.13
78.46
19.11
65.11
50.19
60
16.59
FCF yield (avg)%
13.87
15.86
15.62
14.74
16.66
14.66
12.77
10.68
12.44
11.87
8.76
12.44
14.26
11
6.73
FCF margin%
28.61
27.05
25.56
27.53
25.89
25.68
28.35
28.74
26.94
28.69
26.71
28.35
27.29
58
1.213
FCF / Net incomex
1.521
1.765
1.681
1.907
1.843
2.115
2.023
2.079
2.404
2.663
1.471
2.115
1.965
27
14.86
ROIC%
22.65
24.63
23.17
24.40
21.98
24.63
24.58
25.15
26.15
26.21
15.53
25.15
24.60
56
19.26
Return on equity%
36.40
37.80
37.57
38.80
40.99
40.25
38.04
37.61
35.47
37.88
27.51
37.88
37.84
66
9.94
Return on assets%
7.10
5.24
2.33
0.82
0.40
1.37
0.40
0.40
0.83
0.40
26.82
0.40
0.83
74
18.50
EPS$
11.05
11.64
10.99
10.00
10.04
8.80
8.66
7.98
8.62
8.17
19.56
(4.03%)
(2.38%)
—
17.29
EPS growth%
10.77
12.41
10.52
13.48
14.77
13.18
15.73
15.54
15.57
16.73
15.86
15.57
14.13
16
10.37
Bookvalue per sh$
18.81
21.58
23.10
23.65
27.44
27.17
30.43
33.89
40.43
42.23
11.89
9.01%
10.25%
—
10.57
FCF per share$
14.50
14.26
13.64
14.51
13.61
14.92
16.69
16.12
15.41
13.79
15.30
0.25%
(0.77%)
—
13.23
Dividend per sh$
11.66
12.17
13.56
12.75
12.88
11.44
11.71
11.37
12.56
11.44
5.64
(2.35%)
(0.43%)
—
21.75
Div yield (avg)%
18.74
20.98
23.25
21.67
19.87
17.38
18.12
20.65
21.15
23.40
15.51
20.65
20.82
64
9.32
Payout ratio%
23.14
21.48
21.27
19.70
19.03
19.66
19.90
19.24
18.30
15.70
6.86
19.24
19.68
36
26.40
Shares (diluted)M
34.85
40.05
41.95
44.35
42.58
44.19
40.96
41.88
44.00
46.95
26.94
1.97%
3.89%
64
17.24
Buyback yield%
9.57
9.58
10.42
8.80
10.29
11.87
11.82
9.20
8.07
9.75
29.38
9.75
9.66
48
0.878
D/E ratiox
1.307
1.187
1.066
0.989
0.932
0.878
0.756
0.675
0.692
0.663
1.265
0.692
0.905
84
1.438
Enterprise value$B
0.903
0.825
0.841
0.863
0.921
0.821
0.811
0.831
0.864
0.756
1.130
(3.86%)
(1.76%)
41
1,331
LT debt$M
379.0
415.6
477.8
537.4
565.8
654.5
632.1
687.7
748.9
738.9
468.7
5.48%
6.74%
80
Revenue
$1.899B
6.58%
1.00×
Cost of revenue
$968.5M
6.92%
1.03×
Operating expenses
$442.2M
6.31%
0.97×
Goodwill & intangibles
17.00%