1.287
Revenue$B
0.911
0.956
0.998
1.076
1.123
1.218
1.279
1.356
1.432
1.510
1.319
6.10%
5.62%
51
25.28
Revenue growth%
19.36
21.93
20.70
20.01
19.98
18.62
15.66
14.01
12.94
13.48
25.92
14.01
18.99
23
9.45
Gross margin%
30.05
30.77
31.95
32.37
30.10
30.04
31.11
30.60
28.66
25.74
7.17
30.04
30.35
33
5.62
Operating margin%
18.66
18.99
17.22
19.57
19.42
18.69
15.71
16.19
13.21
13.57
4.55
15.71
17.94
90
27.53
Net margin%
7.22
7.54
6.48
4.14
5.02
4.44
1.54
2.69
0.60
0.40
3.54
1.54
4.29
26
7.122
P/E ratio (avg)x
13.17
14.24
16.01
15.13
14.16
12.72
13.58
13.60
14.14
15.41
17.47
13.60
14.15
56
17.38
EV/EBITx
15.20
15.93
15.63
14.80
14.99
13.84
12.28
12.55
11.37
10.24
7.992
12.28
14.32
12
4.72
FCF yield (avg)%
0.40
0.40
0.40
0.94
0.40
3.07
4.11
6.12
6.22
5.40
18.06
5.40
2.01
62
20.93
FCF margin%
5.74
2.90
4.47
1.58
0.40
0.40
2.53
1.33
0.40
1.23
28.02
1.23
1.46
9
1.608
FCF / Net incomex
1.760
1.932
1.990
2.266
2.322
2.169
2.458
2.433
2.628
2.483
1.261
2.458
2.294
22
17.39
ROIC%
4.75
3.52
5.42
5.87
6.95
5.09
3.01
4.09
3.02
3.36
23.56
3.36
4.42
80
9.89
Return on equity%
12.90
12.42
9.42
12.27
11.35
11.07
10.67
9.69
8.95
6.08
28.17
9.69
10.87
11
11.49
Return on assets%
15.46
13.95
15.52
13.46
13.75
15.18
14.06
11.69
14.40
13.73
12.00
14.06
14.00
89
14.17
EPS$
8.35
8.40
9.19
8.83
10.15
11.28
12.86
13.55
13.50
15.88
15.66
9.35%
7.77%
—
7.20
EPS growth%
19.40
18.47
16.99
17.57
20.05
20.67
21.96
22.36
22.46
21.78
24.37
21.96
20.36
31
11.61
Bookvalue per sh$
17.09
17.22
18.26
16.41
15.24
15.43
17.45
17.97
17.64
17.86
19.98
3.22%
0.46%
—
9.49
FCF per share$
17.03
16.07
14.61
16.05
18.05
19.73
20.84
20.40
20.12
19.67
7.91
1.74%
2.79%
—
7.34
Dividend per sh$
28.86
29.99
33.55
32.07
35.37
33.98
34.06
36.63
37.96
40.66
23.09
2.83%
4.74%
—
28.54
Div yield (avg)%
11.78
12.38
14.01
13.05
14.00
15.41
17.40
17.48
16.48
13.95
22.16
16.48
14.01
22
6.37
Payout ratio%
25.54
26.85
24.14
27.07
29.00
31.80
31.06
31.14
32.82
32.46
12.76
31.80
30.03
63
26.96
Shares (diluted)M
30.96
32.02
30.61
29.85
32.66
32.14
37.00
36.42
36.65
40.77
26.09
4.54%
2.50%
67
7.88
Buyback yield%
22.52
22.55
23.46
24.96
25.65
25.59
28.47
31.08
31.82
33.27
12.82
31.08
25.62
57
1.477
D/E ratiox
0.755
0.872
0.950
1.010
1.105
1.215
1.358
1.344
1.398
1.445
0.773
1.358
1.160
88
0.337
Enterprise value$B
0.980
1.046
1.134
1.223
1.274
1.422
1.557
1.768
2.043
1.945
1.512
8.82%
7.05%
8
0.760
LT debt$B
0.829
0.882
0.940
0.934
0.970
1.024
1.072
1.084
0.919
0.839
0.089
(2.85%)
0.16%
85
Revenue
$1.510B
5.62%
1.00×
Cost of revenue
$1.057B
5.62%
1.00×
Operating expenses
$304.4M
5.85%
1.02×
Property and equipment
17.66%
Goodwill & intangibles
16.13%