2.564
Revenue$B
2.355
2.440
2.520
2.706
2.850
2.961
3.117
3.230
3.356
3.524
2.721
4.33%
4.87%
41
18.84
Revenue growth%
15.39
15.96
18.66
18.46
16.47
19.37
20.32
17.34
15.87
18.31
7.32
18.31
17.83
48
7.78
Gross margin%
19.09
17.48
14.68
12.67
10.98
10.29
8.40
9.18
7.35
5.87
7.32
8.40
10.64
13
8.22
Operating margin%
4.19
4.45
5.11
5.49
3.07
1.03
1.02
3.82
2.02
0.40
21.72
1.03
3.44
46
27.29
Net margin%
16.85
14.37
16.39
15.75
16.16
14.55
15.58
18.10
16.61
16.13
27.70
16.13
16.15
92
13.64
P/E ratio (avg)x
24.15
26.31
29.53
29.77
35.29
41.53
45.10
51.76
52.33
53.15
30.76
51.76
38.41
36
30.93
EV/EBITx
22.91
20.72
20.30
21.22
19.10
20.64
18.56
18.22
20.40
22.62
23.59
20.40
20.52
68
9.09
FCF yield (avg)%
28.27
25.59
23.11
23.31
20.56
21.88
19.57
22.01
23.16
23.34
2.15
22.01
23.14
9
28.18
FCF margin%
6.57
7.02
4.88
3.87
6.41
8.27
9.81
11.26
11.94
14.58
18.42
11.26
7.65
80
0.913
FCF / Net incomex
0.555
0.549
0.515
0.492
0.546
0.515
0.562
0.569
0.618
0.574
1.208
0.569
0.552
29
19.77
ROIC%
10.28
8.44
5.80
4.81
5.75
7.10
9.83
10.38
9.56
11.25
4.58
9.83
9.00
10
21.37
Return on equity%
23.51
23.11
26.03
25.83
26.10
27.99
30.08
31.85
31.68
32.09
2.18
31.68
27.04
43
20.07
Return on assets%
3.83
0.98
2.73
0.40
0.40
1.07
0.40
0.40
1.05
1.17
25.71
1.05
1.02
90
2.24
EPS$
2.86
3.30
3.74
4.09
4.76
4.88
4.88
4.87
5.04
5.72
2.44
3.74%
7.20%
—
7.19
EPS growth%
15.90
13.06
15.68
18.11
18.64
19.36
17.47
20.19
23.09
22.12
21.71
20.19
18.37
38
2.38
Bookvalue per sh$
2.79
2.91
2.87
2.92
2.79
2.68
2.75
2.82
3.05
3.55
0.68
4.88%
2.75%
—
1.95
FCF per share$
3.59
4.07
4.33
4.75
5.43
5.38
5.28
5.61
6.23
6.77
0.85
4.54%
7.24%
—
1.67
Dividend per sh$
1.06
1.12
1.11
1.27
1.24
1.28
1.42
1.59
1.56
1.82
1.58
7.92%
6.76%
—
13.29
Div yield (avg)%
18.27
19.23
20.99
20.25
20.22
17.38
17.33
16.55
13.57
13.32
6.60
16.55
17.83
18
25.27
Payout ratio%
30.88
31.55
29.45
28.42
28.89
27.50
25.67
26.69
24.75
25.04
5.14
25.67
27.96
53
386.5
Shares (diluted)M
348.0
315.7
314.3
329.4
361.0
376.1
370.5
394.7
376.3
340.9
378.1
(1.14%)
(1.06%)
22
28.74
Buyback yield%
20.61
18.06
17.18
16.44
18.11
19.67
18.99
19.15
17.77
16.92
26.15
18.99
18.09
34
1.325
D/E ratiox
1.941
2.169
2.185
2.607
2.894
2.976
3.456
4.084
4.629
5.139
1.011
4.084
2.935
34
1.071
Enterprise value$B
0.282
0.281
0.320
0.364
0.411
0.434
0.466
0.500
0.490
0.465
1.518
2.47%
6.39%
33
2.095
LT debt$B
1.326
1.506
1.519
1.785
2.027
2.041
2.273
2.374
2.680
2.718
0.146
6.04%
7.30%
32
Revenue
$3.524B
4.87%
1.00×
Cost of revenue
$2.467B
4.87%
1.00×
Operating expenses
$471.0M
5.31%
1.04×
Goodwill & intangibles
19.08%