1.174
Revenue$B
1.529
1.606
1.637
1.663
1.702
1.762
1.839
1.879
1.992
2.077
1.225
4.06%
3.63%
60
29.24
Revenue growth%
3.14
4.43
5.51
5.98
5.53
6.64
4.37
5.82
6.89
9.84
12.58
6.64
5.67
31
28.08
Gross margin%
22.48
21.83
19.80
20.61
19.70
18.91
19.64
19.61
21.39
19.66
2.59
19.64
19.75
43
28.99
Operating margin%
7.04
8.55
11.26
11.41
12.29
12.68
11.31
11.82
14.63
12.11
6.18
12.11
11.61
95
2.32
Net margin%
3.55
5.74
3.14
4.64
7.17
4.27
5.79
5.29
2.75
1.49
4.19
4.27
4.45
23
35.88
P/E ratio (avg)x
44.73
50.17
52.95
52.64
53.96
62.65
69.65
78.99
81.37
81.77
6.659
78.99
58.31
42
10.27
EV/EBITx
44.72
49.70
53.84
56.59
58.84
69.36
71.38
78.22
81.09
79.76
29.28
78.22
64.10
18
29.08
FCF yield (avg)%
13.76
14.47
16.15
17.36
18.27
19.84
21.88
22.54
21.71
20.90
20.60
21.71
19.06
65
25.07
FCF margin%
29.52
27.72
30.34
28.05
30.62
29.36
27.11
28.72
27.15
27.04
9.33
27.15
28.39
24
1.209
FCF / Net incomex
1.260
1.289
1.355
1.356
1.396
1.315
1.388
1.215
1.337
1.260
0.142
1.315
1.326
71
29.53
ROIC%
18.79
17.59
15.13
16.95
18.89
20.47
21.35
21.93
22.66
22.26
16.00
21.93
19.68
52
21.26
Return on equity%
23.67
25.21
27.91
30.07
29.35
30.95
30.27
28.69
26.12
28.13
13.00
28.69
28.41
9
8.12
Return on assets%
29.57
26.81
27.76
28.15
28.52
27.56
28.98
31.00
30.28
28.31
16.06
28.98
28.42
85
1.94
EPS$
3.45
3.35
3.51
3.34
3.80
3.88
3.92
4.10
4.65
5.28
2.15
6.82%
5.70%
—
9.63
EPS growth%
19.95
17.47
14.49
15.02
17.85
15.92
15.45
14.28
14.72
14.64
5.08
14.72
15.24
43
2.18
Bookvalue per sh$
3.09
3.10
2.91
2.92
2.97
2.68
2.96
2.77
3.06
3.16
1.19
1.28%
1.34%
—
1.34
FCF per share$
2.44
2.33
2.27
2.46
2.70
2.65
2.98
2.96
2.94
3.19
2.05
3.33%
2.92%
—
0.45
Dividend per sh$
1.62
1.66
1.57
1.67
1.65
1.83
1.71
1.71
1.56
1.64
0.34
(0.11%)
0.86%
—
23.75
Div yield (avg)%
4.26
5.57
4.75
2.08
1.03
3.35
4.76
3.39
3.04
2.93
5.08
3.35
3.37
69
16.54
Payout ratio%
13.86
14.64
12.33
12.73
13.74
12.85
10.60
10.27
12.61
12.39
14.77
12.39
12.67
51
470.5
Shares (diluted)M
548.1
506.8
479.9
505.6
522.7
506.6
541.4
529.6
570.9
655.7
467.1
4.64%
1.46%
68
22.98
Buyback yield%
18.65
18.48
18.50
18.59
19.48
19.80
19.94
19.03
20.63
20.83
4.38
19.94
19.25
17
0.294
D/E ratiox
1.757
1.910
2.028
1.997
2.164
2.275
2.148
2.062
2.309
2.445
0.862
2.275
2.105
65
1,331
Enterprise value$M
576.0
667.1
751.7
739.2
709.7
791.7
762.7
843.6
805.6
755.3
659.4
1.25%
2.09%
14
0.431
LT debt$B
1.470
1.579
1.398
1.431
1.378
1.320
1.248
1.074
1.105
1.064
1.669
(5.05%)
(2.77%)
43
Revenue
$2.077B
3.63%
1.00×
Cost of revenue
$917.0M
3.82%
1.02×
Operating expenses
$459.4M
3.35%
0.97×