0.333
Revenue$B
2.454
2.659
2.821
3.012
3.171
3.360
3.572
3.831
4.188
4.422
0.355
6.87%
7.03%
50
17.84
Revenue growth%
19.83
17.62
17.63
18.63
20.58
19.42
17.84
18.23
21.04
20.79
16.43
19.42
19.03
39
16.79
Gross margin%
30.70
28.25
25.80
22.99
25.83
25.14
28.12
26.67
28.64
29.93
10.62
28.12
27.40
47
18.01
Operating margin%
18.08
19.19
17.97
15.54
16.65
14.48
14.13
16.16
16.47
13.75
15.79
14.48
16.31
33
21.48
Net margin%
28.88
26.12
28.45
27.40
25.69
26.88
27.82
24.90
24.84
24.79
8.52
24.90
26.50
76
36.47
P/E ratio (avg)x
11.69
11.97
13.21
12.30
13.14
13.18
14.17
12.97
13.50
14.52
13.83
13.50
13.16
66
36.65
EV/EBITx
20.87
19.67
19.20
18.43
18.05
17.78
19.68
20.34
19.75
20.72
10.58
19.75
19.68
30
10.80
FCF yield (avg)%
0.40
0.73
0.40
0.40
2.50
4.66
1.87
4.66
6.14
3.32
3.59
4.66
2.19
12
8.30
FCF margin%
24.07
25.60
26.29
28.51
29.98
31.06
30.17
29.80
28.34
26.80
28.79
29.80
28.42
48
0.664
FCF / Net incomex
1.028
1.084
1.165
1.132
1.291
1.265
1.159
1.151
1.261
1.236
0.156
1.236
1.162
40
8.76
ROIC%
3.36
3.43
1.58
1.64
3.85
3.00
2.14
1.11
3.02
2.37
2.93
2.37
2.69
82
27.84
Return on equity%
31.66
29.01
29.53
28.83
26.91
25.62
25.60
24.86
22.52
24.45
18.11
24.86
26.27
30
19.23
Return on assets%
9.87
10.95
12.02
12.66
10.88
10.98
11.51
11.84
11.65
10.51
15.13
11.51
11.24
95
22.06
EPS$
4.71
4.42
4.31
4.00
4.39
4.68
4.27
4.24
3.78
3.75
24.39
(3.08%)
(3.26%)
—
17.03
EPS growth%
9.54
6.61
6.85
4.82
4.36
5.19
7.62
9.47
12.27
12.80
2.16
9.47
7.23
16
6.99
Bookvalue per sh$
9.75
9.81
10.04
11.42
13.13
12.90
13.41
16.14
18.22
20.93
35.40
9.78%
9.28%
—
14.18
FCF per share$
42.13
39.94
39.35
41.26
38.13
39.64
39.02
42.41
40.94
46.61
32.06
4.10%
0.79%
—
11.16
Dividend per sh$
33.06
40.04
41.78
44.47
48.32
57.92
68.43
79.65
79.39
78.32
31.09
10.14%
10.66%
—
5.04
Div yield (avg)%
6.84
4.97
6.61
6.71
5.96
7.98
10.25
7.35
8.39
5.59
27.51
7.98
6.78
67
29.61
Payout ratio%
1.02
3.70
1.42
0.89
1.00
1.68
3.98
4.30
2.05
2.05
18.37
2.05
1.87
9
43.02
Shares (diluted)M
52.11
54.12
58.72
64.84
73.42
82.35
79.27
72.79
69.25
63.68
42.31
(2.81%)
2.40%
10
29.67
Buyback yield%
9.27
10.76
8.92
8.78
9.04
10.72
8.99
6.33
8.67
11.46
23.77
8.99
9.01
82
1.015
D/E ratiox
1.015
1.077
1.125
1.028
0.938
1.027
1.055
1.151
1.086
1.126
0.589
1.086
1.066
69
1.291
Enterprise value$B
2.896
3.292
3.459
3.580
3.629
4.198
4.675
5.326
5.410
6.341
1.362
11.81%
9.74%
49
2,552
LT debt$M
430.5
502.7
569.5
597.6
589.8
559.7
639.0
647.2
637.2
710.6
926.2
3.80%
5.03%
77
Revenue
$4.422B
7.03%
1.00×
Cost of revenue
$3.036B
7.25%
1.02×
Operating expenses
$608.3M
6.50%
0.95×
Goodwill & intangibles
16.92%
Spread over hurdle
86.15%