1.201
Revenue$B
1.240
1.353
1.482
1.609
1.706
1.869
2.014
2.210
2.323
2.464
1.304
7.63%
8.03%
81
28.09
Revenue growth%
25.22
25.36
26.06
28.65
31.38
32.29
35.26
32.80
31.93
32.25
9.17
32.29
31.66
62
14.66
Gross margin%
7.67
5.75
8.21
6.16
7.18
6.82
9.70
7.09
7.65
5.98
3.99
7.09
7.14
16
16.82
Operating margin%
27.92
27.08
29.99
27.88
26.45
27.32
28.45
29.89
27.84
28.81
17.29
28.45
27.90
51
7.86
Net margin%
9.11
10.64
7.72
9.40
8.31
9.33
10.37
13.20
14.88
17.68
18.95
13.20
9.89
72
35.16
P/E ratio (avg)x
61.19
64.40
70.88
78.33
91.53
90.35
86.44
100.7
110.8
127.9
37.96
100.7
88.40
73
6.834
EV/EBITx
8.913
9.767
11.02
12.01
13.48
14.95
14.21
14.78
16.20
16.35
36.41
14.95
13.85
27
25.66
FCF yield (avg)%
19.91
19.62
22.02
24.32
23.90
21.92
21.92
19.44
21.40
22.90
5.77
21.92
21.92
14
10.29
FCF margin%
10.10
7.50
4.50
2.43
2.98
3.00
4.72
4.31
6.72
4.17
2.53
4.31
4.41
6
1.476
FCF / Net incomex
3.319
3.770
3.833
4.044
4.366
4.685
4.530
5.271
5.662
6.161
0.676
5.271
4.448
76
22.94
ROIC%
13.76
11.33
12.10
10.28
12.15
9.15
7.93
5.14
4.97
7.42
7.09
7.42
9.71
76
6.45
Return on equity%
5.60
6.68
6.28
4.35
6.24
4.34
7.07
5.19
6.83
7.40
29.07
6.83
6.26
81
22.30
Return on assets%
4.12
4.06
5.79
5.55
4.89
7.19
6.18
8.21
5.80
8.12
18.51
7.19
5.79
34
11.07
EPS$
22.24
22.06
24.75
23.40
26.73
30.71
33.33
36.94
34.31
39.53
12.08
8.14%
6.42%
—
21.82
EPS growth%
5.75
7.78
8.08
8.83
8.01
8.56
5.56
3.39
0.54
0.40
5.90
3.39
6.76
82
15.56
Bookvalue per sh$
3.95
4.48
4.32
4.20
3.82
4.27
4.74
5.01
4.62
4.22
3.55
2.01%
1.40%
—
3.75
FCF per share$
5.91
6.45
6.38
6.40
6.93
6.17
5.38
5.41
5.57
4.86
11.69
(6.87%)
(2.86%)
—
12.84
Dividend per sh$
9.08
8.74
9.54
9.21
10.12
10.77
10.46
9.28
8.96
8.15
4.26
(4.25%)
(2.38%)
—
13.58
Div yield (avg)%
3.37
1.94
3.54
5.74
8.52
6.93
8.87
8.29
5.83
8.57
14.15
8.29
6.38
13
12.76
Payout ratio%
19.46
18.23
16.01
14.62
12.91
11.68
8.94
9.54
8.62
8.69
26.97
8.94
12.29
63
61.03
Shares (diluted)M
80.75
79.57
82.22
94.33
109.5
113.8
132.4
151.5
148.1
141.9
60.88
5.32%
6.37%
93
6.10
Buyback yield%
16.65
15.47
14.48
16.90
14.56
14.51
12.94
12.44
14.08
13.46
4.36
13.46
14.50
21
1.398
D/E ratiox
2.582
2.479
2.351
2.577
2.496
2.730
2.592
2.758
2.616
2.537
1.275
2.616
2.580
58
0.841
Enterprise value$B
0.242
0.242
0.260
0.280
0.267
0.255
0.244
0.218
0.226
0.241
2.086
(2.02%)
0.30%
40
0.617
LT debt$B
1.882
1.946
1.883
2.016
2.233
2.559
2.917
3.158
3.640
4.221
1.077
13.58%
8.72%
72
Revenue
$2.464B
8.03%
1.00×
Cost of revenue
$1.503B
8.40%
1.03×
Operating expenses
$505.8M
7.78%
0.98×
Goodwill & intangibles
17.02%