1.213
Revenue$B
1.740
1.797
1.876
1.959
2.043
2.084
2.172
2.193
2.249
2.288
1.280
2.30%
3.07%
68
10.10
Revenue growth%
8.71
6.64
4.25
2.46
4.92
4.51
3.11
0.65
0.40
0.94
3.91
0.94
3.68
74
14.36
Gross margin%
27.62
29.06
27.80
27.71
27.82
29.25
26.28
24.71
22.00
24.18
8.11
24.71
27.66
32
2.16
Operating margin%
23.77
24.95
26.64
28.71
27.28
24.30
21.33
19.55
22.34
25.34
5.05
22.34
24.63
5
3.62
Net margin%
6.84
9.14
9.86
9.39
6.91
7.31
6.94
6.35
6.94
5.57
11.41
6.94
6.94
8
19.44
P/E ratio (avg)x
24.58
21.27
17.98
15.25
13.13
12.08
10.76
11.44
10.44
10.85
36.69
10.85
12.61
94
35.71
EV/EBITx
25.62
29.44
30.32
30.86
30.47
29.10
30.49
32.78
34.29
33.84
7.402
32.78
30.48
83
28.72
FCF yield (avg)%
19.05
16.98
19.44
19.13
16.84
19.45
22.26
21.34
22.63
21.46
11.75
21.46
19.44
69
8.40
FCF margin%
31.32
33.49
36.12
33.52
33.32
33.40
31.52
31.03
32.36
31.21
3.71
31.52
32.84
27
0.684
FCF / Net incomex
2.183
2.505
2.513
2.416
2.468
2.687
2.974
3.076
3.298
3.149
0.583
3.076
2.600
33
21.13
ROIC%
17.59
20.01
18.93
17.84
18.43
20.79
22.33
21.12
18.38
15.38
24.25
20.79
18.68
53
22.01
Return on equity%
3.06
3.29
1.59
2.88
0.40
0.40
0.77
2.83
2.43
4.14
10.26
2.43
2.63
38
6.91
Return on assets%
11.88
11.70
14.12
16.49
13.82
13.96
14.35
12.25
11.16
9.18
11.70
12.25
13.04
54
1.67
EPS$
3.19
3.17
3.29
3.38
3.79
4.28
5.03
5.02
5.53
6.54
1.83
11.54%
8.80%
—
8.57
EPS growth%
25.80
24.67
26.96
29.89
29.13
31.47
33.50
36.10
34.32
35.83
13.24
34.32
30.68
73
0.84
Bookvalue per sh$
1.64
1.74
1.60
1.57
1.68
1.53
1.32
1.16
1.22
1.17
1.79
(7.09%)
(4.22%)
—
0.29
FCF per share$
2.61
2.57
2.52
2.72
3.09
3.13
3.64
3.71
3.67
4.00
0.76
5.31%
4.10%
—
0.59
Dividend per sh$
0.38
0.38
0.35
0.39
0.39
0.44
0.40
0.44
0.47
0.45
2.03
2.76%
2.42%
—
25.09
Div yield (avg)%
17.56
19.58
21.00
21.76
19.20
21.64
21.58
20.11
17.92
16.13
29.14
20.11
19.84
90
20.68
Payout ratio%
26.25
24.93
26.64
26.03
25.12
22.87
21.42
20.65
23.53
22.04
8.27
22.04
24.23
44
0.282
Shares (diluted)B
0.491
0.548
0.584
0.633
0.736
0.778
0.783
0.921
1.035
1.001
0.279
6.35%
7.39%
18
14.63
Buyback yield%
20.37
19.57
20.11
20.19
19.12
20.46
20.48
18.96
17.40
17.99
16.04
18.96
19.84
14
0.915
D/E ratiox
0.771
0.759
0.786
0.825
0.859
0.939
0.816
0.832
0.827
0.903
0.922
0.832
0.826
29
530.4
Enterprise value$M
419.2
370.1
355.9
347.6
297.0
321.6
315.2
282.2
269.5
246.8
488.9
(3.64%)
(4.82%)
75
0.617
LT debt$B
0.275
0.278
0.311
0.333
0.358
0.424
0.493
0.583
0.664
0.759
1.734
16.23%
11.86%
67
Revenue
$2.288B
3.07%
1.00×
Cost of revenue
$1.509B
3.33%
1.03×
Operating expenses
$246.8M
2.02%
0.90×
Goodwill & intangibles
20.13%