0.736
Revenue$B
3.199
3.449
3.637
3.944
4.251
4.482
4.692
4.979
5.332
5.651
0.759
5.86%
6.55%
55
11.95
Revenue growth%
28.84
30.45
31.72
32.31
32.15
33.93
33.18
33.77
34.17
31.30
7.81
33.77
32.23
26
25.92
Gross margin%
15.86
13.20
12.29
10.88
10.81
11.97
12.89
11.56
9.27
12.23
15.04
11.97
12.10
29
17.74
Operating margin%
14.48
11.52
9.44
7.72
10.49
12.63
14.74
16.96
14.97
12.33
6.42
14.74
12.48
30
8.37
Net margin%
15.07
14.21
11.97
14.40
11.84
9.03
8.85
6.69
6.52
6.85
19.51
6.85
10.43
12
8.707
P/E ratio (avg)x
10.75
12.42
12.34
13.37
14.97
14.49
16.09
18.04
17.73
19.05
14.42
17.73
14.73
73
13.94
EV/EBITx
22.83
25.40
30.56
34.09
39.20
40.82
40.73
43.11
47.28
56.40
30.92
43.11
39.97
74
6.07
FCF yield (avg)%
1.14
0.40
0.40
0.40
0.40
1.78
3.75
6.00
6.35
5.60
29.56
5.60
1.46
46
29.10
FCF margin%
1.82
1.30
1.31
0.40
0.73
0.40
1.01
0.40
0.40
0.40
27.23
0.40
0.57
78
1.463
FCF / Net incomex
0.210
0.205
0.225
0.259
0.281
0.276
0.273
0.299
0.289
0.310
1.336
0.289
0.275
40
5.63
ROIC%
4.03
5.82
3.01
4.95
6.61
7.36
5.34
8.07
6.44
3.75
19.67
6.44
5.58
81
24.20
Return on equity%
4.26
3.20
0.82
0.40
1.47
1.82
0.40
3.02
1.72
0.40
22.05
1.72
1.60
28
5.43
Return on assets%
28.34
28.37
30.28
32.13
32.31
32.44
31.23
32.23
34.26
33.45
15.51
32.44
32.18
69
72.85
EPS$
20.28
19.66
20.22
17.43
18.52
20.36
17.71
18.65
18.74
19.92
79.46
1.47%
0.76%
—
14.55
EPS growth%
6.86
6.77
7.89
7.88
6.39
9.15
9.48
8.15
6.39
5.79
13.44
8.15
7.37
87
20.90
Bookvalue per sh$
75.11
71.80
70.28
64.52
65.77
63.42
64.24
66.46
60.97
59.18
21.94
(2.09%)
(2.06%)
—
29.77
FCF per share$
61.42
62.56
68.00
76.17
72.80
75.26
81.44
84.31
76.19
69.90
74.97
(0.81%)
1.37%
—
71.03
Dividend per sh$
43.88
48.92
45.23
43.64
43.52
49.16
52.34
51.99
49.12
47.81
52.93
1.90%
0.21%
—
27.70
Div yield (avg)%
23.58
20.90
20.95
22.11
22.50
23.56
23.86
23.48
25.27
24.18
20.97
23.86
23.52
39
19.58
Payout ratio%
8.94
10.88
11.68
12.03
11.40
12.87
11.34
9.43
9.62
10.67
24.39
10.67
11.11
16
32.24
Shares (diluted)M
28.88
27.05
27.84
25.65
25.01
21.64
21.92
19.52
17.49
17.47
30.99
(6.92%)
(4.69%)
20
27.42
Buyback yield%
14.39
11.46
11.05
9.52
7.99
7.45
4.95
4.47
6.57
4.49
27.63
4.95
7.72
79
1.136
D/E ratiox
1.645
1.931
1.919
1.849
2.017
2.152
2.456
2.638
2.497
2.799
1.637
2.497
2.085
23
1.114
Enterprise value$B
0.377
0.388
0.389
0.419
0.441
0.453
0.478
0.474
0.462
0.479
3.984
1.69%
2.65%
86
1.885
LT debt$B
2.196
2.116
2.368
2.195
2.250
2.355
2.524
2.344
2.696
2.607
2.868
2.99%
2.42%
66
Revenue
$5.651B
6.55%
1.00×
Cost of revenue
$3.005B
6.46%
0.99×
Operating expenses
$828.9M
6.85%
1.03×
Goodwill & intangibles
18.98%