0.466
Revenue$B
1.193
1.281
1.360
1.444
1.595
1.738
1.833
1.997
2.166
2.384
0.520
8.38%
8.23%
74
22.18
Revenue growth%
19.93
18.46
16.70
14.50
14.18
11.80
9.82
6.95
6.23
8.61
27.52
8.61
12.99
76
17.91
Gross margin%
17.76
15.20
17.35
18.83
17.33
15.19
13.18
15.66
12.83
10.96
14.84
13.18
15.43
87
14.16
Operating margin%
13.41
10.93
11.87
12.18
14.30
13.41
10.56
12.45
14.49
15.23
11.01
13.41
12.93
66
16.04
Net margin%
29.20
27.27
25.41
23.31
21.85
23.64
20.73
21.02
20.50
19.24
3.32
20.73
22.58
64
36.81
P/E ratio (avg)x
24.10
25.69
24.86
24.44
25.79
24.96
26.80
27.49
29.24
28.35
36.32
27.49
25.74
81
19.13
EV/EBITx
28.08
28.13
25.99
28.57
26.19
28.60
27.67
25.48
26.96
29.58
31.14
27.67
27.88
58
7.98
FCF yield (avg)%
15.67
14.58
16.23
16.77
19.09
22.09
23.64
21.99
19.91
22.19
19.23
22.09
19.50
7
16.81
FCF margin%
8.69
9.61
8.12
6.27
7.46
9.55
10.55
7.85
10.38
8.26
29.47
9.55
8.47
16
0.134
FCF / Net incomex
0.953
0.897
0.840
0.838
0.879
0.946
0.951
0.955
0.977
0.984
0.882
0.955
0.948
51
23.18
ROIC%
0.40
2.91
4.97
5.35
4.30
5.28
7.85
7.20
9.88
7.19
6.47
7.20
5.31
47
24.21
Return on equity%
4.95
7.53
8.98
10.23
10.81
11.00
9.79
10.76
8.07
9.98
16.39
9.98
9.89
40
22.76
Return on assets%
27.21
29.85
31.43
28.97
28.47
29.59
32.28
32.83
31.50
29.65
25.26
31.50
29.75
53
14.15
EPS$
19.33
20.23
21.54
25.72
26.53
31.11
32.85
37.17
36.54
37.14
15.40
6.96%
6.68%
—
11.14
EPS growth%
17.82
16.25
14.69
12.22
10.08
8.58
8.61
6.18
4.18
2.65
22.17
6.18
9.35
16
16.07
Bookvalue per sh$
13.98
13.57
11.90
12.86
11.63
10.31
10.64
10.48
10.46
11.26
11.47
(0.64%)
(1.26%)
—
8.65
FCF per share$
21.31
22.41
24.77
25.39
26.56
24.91
24.17
28.35
27.07
30.61
8.50
2.88%
4.49%
—
7.25
Dividend per sh$
30.04
29.02
31.35
37.27
39.32
46.86
51.43
49.87
56.22
56.43
6.36
7.49%
6.97%
—
28.62
Div yield (avg)%
6.18
7.60
4.90
2.64
4.32
4.45
6.93
9.18
9.18
7.51
24.96
7.51
6.56
10
27.62
Payout ratio%
12.56
12.93
15.83
14.14
16.11
15.14
17.94
17.61
19.71
18.06
12.24
17.94
15.97
6
124.0
Shares (diluted)M
107.3
105.7
95.26
98.64
84.99
79.15
68.15
72.83
63.26
54.44
125.2
(8.52%)
(6.77%)
89
29.74
Buyback yield%
18.66
19.49
17.74
16.61
16.57
18.84
16.69
15.61
16.37
14.91
4.25
16.37
16.65
40
1.467
D/E ratiox
0.417
0.448
0.528
0.598
0.598
0.636
0.669
0.691
0.808
0.858
1.139
0.691
0.617
49
3.150
Enterprise value$B
4.015
4.587
5.410
5.695
6.198
6.851
8.244
8.825
8.810
9.665
1.274
9.29%
11.26%
30
0.599
LT debt$B
2.015
2.166
2.375
2.267
2.428
2.475
2.878
2.929
3.076
3.260
2.582
6.07%
5.58%
23
Revenue
$2.384B
8.23%
1.00×
Cost of revenue
$1.449B
8.26%
1.00×
Operating expenses
$231.7M
7.66%
0.95×
Goodwill & intangibles
17.92%