0.780
Revenue$B
1.291
1.326
1.315
1.301
1.321
1.308
1.296
1.279
1.279
1.315
0.841
(0.10%)
0.43%
74
27.37
Revenue growth%
17.50
18.02
16.94
17.58
19.98
19.88
21.66
21.80
19.96
19.96
26.60
19.96
19.92
31
11.50
Gross margin%
8.29
6.99
8.91
10.78
10.91
12.96
15.62
15.27
15.68
13.44
28.39
15.27
11.94
7
3.08
Operating margin%
15.51
16.79
14.94
17.83
15.73
13.32
10.47
10.25
9.80
10.81
7.93
10.47
14.13
65
12.02
Net margin%
19.25
19.03
18.95
20.70
18.33
17.88
19.87
21.08
19.76
18.65
28.56
19.76
19.14
79
8.431
P/E ratio (avg)x
18.07
19.78
17.64
15.87
16.71
17.43
15.31
14.47
13.14
14.36
14.11
14.47
16.29
23
22.36
EV/EBITx
50.37
50.13
53.99
57.80
69.00
79.16
86.40
85.93
89.70
104.9
13.66
86.40
74.08
38
26.91
FCF yield (avg)%
16.32
17.05
18.06
17.08
17.60
18.70
17.44
18.26
20.69
22.60
2.33
18.70
17.83
47
18.65
FCF margin%
9.50
11.71
9.16
8.08
6.61
8.55
10.32
11.90
12.65
12.08
11.51
11.90
9.91
78
1.355
FCF / Net incomex
0.532
0.562
0.554
0.522
0.581
0.576
0.544
0.591
0.668
0.679
1.084
0.591
0.569
10
11.19
ROIC%
13.29
14.96
13.96
16.72
18.75
19.03
21.30
22.67
22.86
19.92
3.96
21.30
18.89
49
25.21
Return on equity%
33.28
34.33
37.31
34.44
32.22
34.83
35.08
32.68
33.39
30.61
13.00
33.39
33.86
30
5.69
Return on assets%
18.53
18.47
15.74
17.34
18.50
17.35
17.22
16.68
19.09
21.95
28.12
17.35
17.91
62
12.95
EPS$
6.09
6.80
7.67
7.31
7.83
8.27
9.26
10.35
10.50
11.05
13.68
7.13%
6.74%
—
17.08
EPS growth%
31.56
28.84
28.28
26.81
29.14
28.08
30.44
32.52
32.37
31.95
20.35
31.95
29.79
47
11.70
Bookvalue per sh$
7.80
8.24
8.55
8.47
9.58
9.48
9.02
8.50
8.02
8.28
5.81
(2.87%)
1.86%
—
5.32
FCF per share$
11.80
12.58
10.96
11.17
9.98
10.86
10.24
9.15
9.78
9.05
10.12
(1.95%)
(1.71%)
—
5.50
Dividend per sh$
5.92
5.51
5.54
5.40
5.49
6.38
7.17
7.03
7.67
7.86
9.95
7.44%
2.67%
—
28.83
Div yield (avg)%
24.87
23.95
25.21
25.11
25.03
25.72
28.67
29.01
29.27
26.43
18.91
28.67
25.46
9
29.10
Payout ratio%
11.52
13.23
14.25
15.97
16.45
18.88
19.20
20.31
21.90
20.86
10.08
20.31
17.67
25
40.60
Shares (diluted)M
51.15
53.00
59.10
60.86
70.75
73.07
75.20
71.82
83.96
80.64
40.63
2.65%
5.77%
89
7.52
Buyback yield%
17.74
16.06
16.67
18.23
16.73
18.05
15.33
13.39
12.13
12.47
3.23
13.39
16.37
31
0.610
D/E ratiox
0.794
0.917
1.077
1.093
1.289
1.332
1.490
1.494
1.661
2.012
1.383
1.494
1.310
17
0.684
Enterprise value$B
1.045
0.961
1.034
1.168
1.333
1.294
1.224
1.132
1.075
1.078
0.973
(4.15%)
0.81%
35
0.866
LT debt$B
0.890
0.868
0.952
0.971
1.098
1.244
1.421
1.553
1.800
1.941
0.098
12.07%
7.68%
81
Revenue
$1.315B
0.43%
1.00×
Cost of revenue
$658.4M
0.32%
0.99×
Operating expenses
$218.6M
0.82%
1.04×
Goodwill & intangibles
17.13%