0.098
Revenue$B
1.018
1.111
1.222
1.291
1.377
1.504
1.588
1.752
1.888
2.014
0.103
7.90%
7.63%
87
13.88
Revenue growth%
27.07
26.56
24.52
23.23
23.91
21.38
19.03
18.80
20.22
19.28
27.98
19.28
22.30
67
22.37
Gross margin%
18.63
19.42
19.79
18.84
19.10
20.81
22.12
23.67
22.58
23.98
20.01
22.58
20.30
49
23.69
Operating margin%
26.32
28.10
27.77
27.98
29.73
27.09
28.10
27.17
24.64
22.58
15.59
27.09
27.47
8
20.24
Net margin%
19.49
21.48
23.46
24.33
24.60
22.27
23.48
23.96
23.49
23.71
23.36
23.49
23.49
25
32.31
P/E ratio (avg)x
34.93
39.19
42.59
46.42
41.64
41.75
41.01
37.22
37.46
34.48
33.94
37.46
40.10
90
9.545
EV/EBITx
31.12
32.31
29.79
28.03
29.86
28.02
24.05
25.11
25.96
22.35
27.52
25.11
28.02
26
3.71
FCF yield (avg)%
29.51
31.27
30.00
30.69
28.20
27.12
27.54
30.40
28.52
29.53
5.15
28.52
29.52
44
7.64
FCF margin%
22.35
22.62
21.37
22.78
23.17
21.26
24.05
22.79
21.22
19.56
5.08
21.26
22.49
72
0.331
FCF / Net incomex
0.936
0.869
0.820
0.780
0.743
0.670
0.690
0.684
0.742
0.695
0.568
0.690
0.743
54
12.14
ROIC%
7.24
5.53
3.58
4.47
4.09
3.79
4.69
5.31
6.24
8.33
9.76
5.31
5.00
41
25.15
Return on equity%
20.26
21.13
23.27
21.96
24.16
25.62
27.49
30.01
28.93
30.55
20.64
28.93
24.89
44
29.56
Return on assets%
24.05
22.72
22.26
21.04
20.21
17.61
20.44
18.34
21.26
21.38
8.95
20.44
21.15
27
13.06
EPS$
45.77
44.17
47.94
51.89
56.31
53.59
60.27
64.01
64.70
68.15
13.80
3.89%
4.24%
—
11.96
EPS growth%
7.98
9.23
10.95
8.25
9.78
11.58
10.92
7.92
7.93
9.13
13.69
9.13
9.18
81
11.87
Bookvalue per sh$
14.88
15.06
15.26
13.25
12.10
12.08
12.72
12.53
13.17
13.36
17.38
2.01%
(1.73%)
—
26.56
FCF per share$
26.06
27.56
28.23
32.57
35.90
35.94
35.27
33.64
31.16
32.27
12.42
(2.11%)
2.13%
—
15.08
Dividend per sh$
37.16
41.84
42.96
50.80
52.27
53.63
53.57
59.74
68.53
78.56
11.71
8.49%
8.19%
—
28.15
Div yield (avg)%
5.33
6.15
3.42
3.52
5.87
8.72
10.41
8.51
5.66
4.94
13.52
8.51
5.76
71
29.97
Payout ratio%
23.39
21.33
18.45
21.02
22.49
22.40
23.58
23.35
24.20
25.22
2.05
23.58
22.92
26
37.80
Shares (diluted)M
36.59
32.19
34.23
36.38
33.75
32.70
29.70
29.60
30.82
26.75
38.33
(4.54%)
(4.33%)
38
23.64
Buyback yield%
19.64
17.52
14.66
15.73
14.46
16.02
17.91
19.60
18.44
18.30
19.47
18.30
17.72
80
0.926
D/E ratiox
0.133
0.127
0.134
0.144
0.152
0.139
0.136
0.153
0.167
0.180
0.710
0.153
0.142
28
1.573
Enterprise value$B
1.219
1.192
1.099
1.038
1.049
1.049
1.054
1.012
1.011
0.941
0.375
(2.16%)
(2.49%)
30
1,531
LT debt$M
311.1
346.3
386.7
365.2
378.8
388.0
402.7
470.6
515.8
490.4
215.3
5.30%
5.53%
56
Revenue
$2.014B
7.63%
1.00×
Cost of revenue
$937.1M
7.55%
0.99×
Operating expenses
$471.8M
8.04%
1.04×
Goodwill & intangibles
16.66%