0.931
Revenue$B
0.690
0.737
0.794
0.850
0.941
1.009
1.100
1.203
1.290
1.410
1.016
8.43%
8.15%
69
5.55
Revenue growth%
20.67
22.73
24.99
22.29
24.91
25.53
23.68
23.71
26.50
28.52
29.70
25.53
24.31
52
12.10
Gross margin%
8.85
10.66
8.97
9.98
7.86
8.60
6.98
8.33
5.36
4.69
9.41
6.98
8.47
41
11.47
Operating margin%
31.73
34.18
35.26
32.92
30.28
32.38
31.72
32.17
29.37
28.74
23.47
31.72
31.95
88
21.54
Net margin%
5.96
5.65
3.81
1.81
2.40
2.74
0.42
0.40
1.89
2.05
26.46
1.89
2.22
66
19.50
P/E ratio (avg)x
48.49
54.99
63.10
72.16
80.52
88.46
84.25
85.18
93.83
88.37
16.78
88.37
82.39
32
22.89
EV/EBITx
27.63
30.74
28.30
31.77
35.55
37.21
39.44
42.49
38.55
39.74
7.341
39.44
36.38
15
18.10
FCF yield (avg)%
26.76
28.59
26.07
27.42
28.76
27.41
27.01
26.70
26.78
28.70
2.93
27.01
27.21
51
20.33
FCF margin%
26.45
29.45
30.37
33.12
34.11
37.02
37.51
34.58
35.38
33.28
6.77
35.38
33.69
74
0.335
FCF / Net incomex
2.180
2.367
2.489
2.842
2.760
2.580
2.586
2.594
2.897
3.156
1.280
2.594
2.590
67
22.86
ROIC%
13.71
14.15
13.66
15.50
15.77
16.40
14.42
14.04
11.10
8.76
13.36
14.04
14.10
51
11.86
Return on equity%
12.37
12.71
12.19
12.17
11.68
13.18
12.79
14.17
14.76
15.87
21.73
14.17
12.75
17
24.15
Return on assets%
16.47
16.06
14.81
16.72
17.62
19.17
16.80
19.75
17.89
19.88
28.93
19.17
17.21
37
1.62
EPS$
4.05
3.82
4.24
4.56
4.96
5.10
4.94
4.84
4.92
4.88
1.74
(0.35%)
1.32%
—
5.46
EPS growth%
5.27
6.55
8.23
9.43
7.24
5.87
4.26
2.14
5.13
2.80
10.20
4.26
5.57
62
4.74
Bookvalue per sh$
4.69
4.32
3.73
3.68
3.47
2.99
2.87
2.84
3.05
3.31
1.37
(0.90%)
(3.47%)
—
1.16
FCF per share$
1.94
2.22
2.52
2.75
3.19
3.47
3.67
3.84
4.19
4.66
1.17
7.91%
9.06%
—
3.74
Dividend per sh$
7.51
7.39
7.86
7.79
8.24
7.84
7.30
7.58
8.12
8.59
1.30
0.84%
2.28%
—
22.84
Div yield (avg)%
10.17
9.45
11.68
12.96
14.62
17.29
18.07
18.46
16.78
16.40
16.45
17.29
15.51
76
27.19
Payout ratio%
10.48
7.96
10.35
9.35
10.93
9.95
12.03
10.03
12.00
13.93
5.33
12.00
10.41
39
60.48
Shares (diluted)M
47.98
44.22
40.19
40.33
43.15
40.13
42.77
45.50
47.26
42.57
62.20
(0.27%)
(0.97%)
9
27.09
Buyback yield%
21.40
21.28
19.53
16.95
18.01
19.78
20.61
17.93
15.08
15.33
12.35
17.93
18.77
80
0.191
D/E ratiox
0.182
0.175
0.181
0.184
0.163
0.165
0.165
0.175
0.162
0.172
1.088
0.165
0.173
34
391.9
Enterprise value$M
674.8
631.8
688.4
727.7
816.1
817.9
760.5
710.9
681.0
659.7
727.8
(4.16%)
(0.71%)
45
0.754
LT debt$B
0.732
0.768
0.905
0.881
0.892
1.013
1.051
1.071
1.251
1.313
0.162
8.04%
6.69%
42
Revenue
$1.410B
8.15%
1.00×
Cost of revenue
$987.0M
8.15%
1.00×
Operating expenses
$224.2M
8.24%
1.01×
Goodwill & intangibles
16.05%