0.785
Revenue$B
2.030
2.050
2.109
2.127
2.148
2.240
2.270
2.268
2.307
2.333
0.835
1.67%
1.53%
50
25.15
Revenue growth%
17.18
17.07
18.83
18.01
16.27
17.79
19.04
19.47
17.08
16.64
12.63
17.79
17.49
59
21.03
Gross margin%
12.14
14.13
12.93
11.61
9.89
11.17
10.43
8.48
5.87
3.05
16.26
8.48
10.80
34
10.38
Operating margin%
7.74
9.34
10.10
12.78
15.54
18.16
16.49
14.90
14.32
16.84
7.90
16.49
14.61
63
10.12
Net margin%
27.94
28.73
30.29
31.05
30.92
31.61
33.93
35.50
36.95
39.64
18.03
35.50
31.33
46
14.24
P/E ratio (avg)x
15.92
14.92
14.07
14.36
13.80
11.69
12.66
12.33
10.75
11.45
12.32
11.69
13.23
33
13.74
EV/EBITx
44.44
44.68
41.41
35.18
36.78
37.64
39.53
35.03
35.23
34.45
14.90
35.23
37.21
74
11.09
FCF yield (avg)%
12.01
14.37
14.26
12.64
14.26
14.44
14.54
16.54
15.68
16.74
28.05
15.68
14.41
80
18.09
FCF margin%
22.48
24.27
26.74
28.09
26.73
24.39
22.79
22.67
24.59
21.60
2.82
22.79
24.33
61
1.182
FCF / Net incomex
1.325
1.283
1.259
1.199
1.236
1.125
1.121
1.167
1.270
1.225
0.381
1.167
1.231
63
11.46
ROIC%
21.89
24.82
22.48
24.01
25.01
25.24
23.70
26.26
26.59
23.90
14.85
25.24
24.41
54
26.96
Return on equity%
22.07
23.41
23.95
23.43
20.70
18.76
18.95
20.53
19.55
17.13
29.68
18.95
20.62
93
4.94
Return on assets%
14.34
12.79
10.24
8.92
11.77
11.07
10.92
10.26
11.43
11.54
19.52
11.07
11.25
20
14.04
EPS$
8.11
8.04
8.69
9.73
11.24
12.00
13.63
15.00
17.17
20.46
14.54
12.73%
10.63%
—
2.08
EPS growth%
26.20
23.85
25.37
26.55
27.26
24.48
25.07
27.60
25.42
23.74
16.89
25.07
25.40
81
16.28
Bookvalue per sh$
11.57
10.22
9.88
9.27
10.05
10.19
9.44
10.37
9.30
9.38
10.46
(1.38%)
(1.37%)
—
15.19
FCF per share$
3.85
4.05
4.60
4.62
4.35
3.99
4.37
4.78
5.07
5.57
10.69
5.06%
3.51%
—
13.83
Dividend per sh$
9.72
10.12
11.99
13.87
15.36
15.27
16.71
19.41
21.61
23.13
10.53
8.53%
10.58%
—
13.47
Div yield (avg)%
7.17
8.74
9.47
8.19
6.24
3.93
5.03
4.30
3.45
1.32
25.34
3.93
5.63
17
22.62
Payout ratio%
8.90
11.42
13.87
15.01
16.32
14.41
11.80
10.01
8.76
11.59
29.07
11.59
11.70
67
82.11
Shares (diluted)M
102.1
98.38
98.55
95.44
93.81
103.7
112.3
114.2
110.1
119.4
78.58
4.94%
2.73%
53
18.96
Buyback yield%
18.41
18.64
16.95
18.89
16.76
15.85
18.53
16.66
14.84
14.99
8.74
15.85
16.86
27
1.515
D/E ratiox
1.603
1.775
1.663
1.810
1.848
1.679
1.639
1.591
1.806
1.779
1.667
1.679
1.727
40
0.615
Enterprise value$B
2.545
2.848
2.878
3.283
3.637
3.512
3.710
4.402
4.730
4.765
2.023
5.55%
7.72%
10
2,485
LT debt$M
446.5
413.0
351.1
353.2
356.9
330.2
329.1
281.8
270.1
290.5
890.5
(4.03%)
(3.57%)
92
Revenue
$2.333B
1.53%
1.00×
Cost of revenue
$1.214B
1.87%
1.03×
Operating expenses
$360.3M
0.58%
0.91×
Goodwill & intangibles
17.70%