0.428
Revenue$B
0.612
0.675
0.738
0.790
0.843
0.909
0.973
1.048
1.118
1.232
0.463
7.88%
8.01%
76
20.44
Revenue growth%
4.77
3.86
5.02
6.06
4.96
2.41
4.41
3.95
1.12
0.40
16.93
2.41
4.18
68
19.14
Gross margin%
12.13
11.23
11.94
11.55
11.32
8.34
6.02
4.99
2.35
2.43
28.13
4.99
9.79
33
13.31
Operating margin%
25.64
28.52
31.20
28.77
30.80
33.71
31.51
30.58
30.03
30.21
25.86
30.58
30.39
21
25.88
Net margin%
13.27
11.61
10.78
13.20
10.87
12.40
10.61
13.60
14.54
12.04
22.87
12.40
12.22
54
25.32
P/E ratio (avg)x
21.26
21.62
20.49
20.05
18.73
20.27
19.05
17.56
15.66
17.07
30.11
17.56
19.55
88
6.090
EV/EBITx
25.57
22.92
24.05
22.31
23.59
21.87
21.99
20.95
19.45
16.66
14.68
20.95
22.15
68
23.10
FCF yield (avg)%
9.80
11.75
9.16
8.24
8.63
9.50
9.29
6.64
4.05
6.68
14.14
6.68
8.90
74
13.43
FCF margin%
2.27
0.98
0.40
2.87
4.45
3.08
3.68
2.88
0.40
1.26
6.21
2.88
2.57
35
0.875
FCF / Net incomex
1.000
1.118
1.201
1.308
1.359
1.411
1.545
1.607
1.836
2.066
0.475
1.607
1.385
44
7.21
ROIC%
1.59
4.37
6.94
6.34
6.50
5.69
3.36
0.50
2.67
4.52
29.04
3.36
4.44
34
24.21
Return on equity%
27.34
26.40
26.87
29.39
27.66
29.47
29.89
28.35
30.23
29.56
13.06
29.56
28.87
30
16.35
Return on assets%
33.22
31.77
31.44
30.48
28.37
28.57
31.48
32.19
30.21
30.51
17.23
30.51
30.97
80
8.11
EPS$
9.61
9.89
9.62
11.21
11.55
13.19
15.56
15.22
15.06
15.48
9.01
6.04%
4.51%
—
9.18
EPS growth%
16.95
18.11
18.50
18.00
15.91
18.66
16.02
15.69
12.72
14.58
29.87
15.69
16.49
21
7.56
Bookvalue per sh$
2.19
2.52
2.69
2.60
2.45
2.48
2.29
2.56
2.40
2.28
8.35
(1.36%)
(0.42%)
—
4.50
FCF per share$
4.52
4.61
4.71
4.38
4.69
5.00
4.52
4.75
4.74
4.92
4.49
0.94%
1.18%
—
1.60
Dividend per sh$
8.36
8.49
8.25
8.79
8.06
8.66
9.05
9.89
9.31
8.65
6.30
1.41%
0.44%
—
4.95
Div yield (avg)%
13.93
13.14
10.32
11.94
12.19
11.51
13.11
15.34
15.75
14.82
24.19
14.82
13.13
17
14.78
Payout ratio%
29.81
27.53
24.89
27.32
26.10
25.82
26.95
26.11
27.82
26.12
3.54
26.12
26.54
11
149.6
Shares (diluted)M
213.7
217.5
231.8
251.2
295.7
339.7
335.3
366.3
421.5
449.6
142.2
8.74%
9.31%
26
23.09
Buyback yield%
3.07
0.90
0.40
0.71
0.40
0.40
2.94
3.61
3.05
1.97
5.60
2.94
1.44
51
1.062
D/E ratiox
0.933
1.053
1.006
0.973
0.915
0.939
1.026
1.022
0.922
0.954
0.615
0.954
0.964
57
0.233
Enterprise value$B
0.953
1.025
1.062
1.053
0.992
0.941
0.852
0.865
0.858
0.822
0.581
(3.70%)
(0.88%)
92
0.829
LT debt$B
1.311
1.452
1.598
1.823
1.841
1.969
2.228
2.405
2.652
2.937
0.862
9.79%
9.13%
60
Revenue
$1.232B
8.01%
1.00×
Cost of revenue
$654.6M
7.58%
0.96×
Operating expenses
$279.9M
8.95%
1.09×
Goodwill & intangibles
17.11%