0.873
Revenue$B
1.734
1.740
1.750
1.790
1.788
1.771
1.811
1.825
1.835
1.824
0.909
0.40%
0.68%
85
20.63
Revenue growth%
24.05
21.55
19.09
21.92
21.96
21.03
22.78
24.57
26.19
27.30
3.04
24.57
22.37
7
3.34
Gross margin%
19.34
22.09
20.76
21.94
24.49
25.40
22.80
22.32
21.56
22.48
29.60
22.48
22.21
16
5.07
Operating margin%
15.41
14.60
17.56
18.42
15.78
16.30
15.17
13.59
16.45
15.86
20.72
15.86
15.82
16
20.72
Net margin%
21.93
21.86
20.19
22.70
24.35
22.98
20.40
17.45
16.85
14.44
25.80
17.45
21.13
80
8.496
P/E ratio (avg)x
16.92
17.77
16.25
17.07
17.47
17.65
16.79
18.11
18.90
19.03
19.73
18.11
17.56
48
19.08
EV/EBITx
6.545
6.051
6.316
6.522
6.624
6.162
5.706
5.281
5.818
5.738
16.99
5.738
6.107
94
26.75
FCF yield (avg)%
31.84
32.86
33.07
35.18
32.50
34.57
37.28
36.85
38.34
40.97
12.98
37.28
34.88
82
3.13
FCF margin%
16.50
17.19
16.26
17.21
19.86
21.34
19.91
20.66
21.77
24.15
24.59
21.34
19.88
94
0.162
FCF / Net incomex
1.078
1.024
0.979
0.921
0.939
0.987
0.975
0.964
1.072
1.170
1.619
0.987
0.983
58
13.44
ROIC%
26.08
24.23
23.82
26.73
23.74
25.72
27.19
26.14
26.56
26.24
18.39
26.24
26.11
48
28.85
Return on equity%
13.43
14.49
12.41
10.84
11.38
11.35
14.07
14.98
12.90
15.25
7.09
14.07
13.17
28
4.69
Return on assets%
18.26
18.83
19.19
19.09
16.83
19.72
21.69
21.27
19.09
21.53
5.42
21.27
19.14
42
3.96
EPS$
4.94
5.34
5.27
5.80
5.83
5.95
6.36
6.65
7.05
8.48
4.25
7.79%
5.41%
—
22.67
EPS growth%
10.70
8.98
7.77
6.49
8.81
8.16
7.98
9.42
7.75
5.20
2.90
7.98
8.07
62
6.61
Bookvalue per sh$
2.01
1.99
2.07
2.21
2.45
2.35
2.60
2.62
2.51
2.67
2.63
1.73%
4.27%
—
8.46
FCF per share$
2.35
2.37
2.63
2.97
3.32
3.82
3.59
3.98
4.24
4.49
3.85
6.22%
7.82%
—
2.03
Dividend per sh$
6.27
7.12
8.16
8.41
9.01
9.01
10.34
10.87
11.72
11.39
9.09
4.81%
6.03%
—
20.95
Div yield (avg)%
22.31
23.50
23.61
22.10
22.36
20.52
19.61
18.45
16.36
13.63
27.10
18.45
21.31
89
29.30
Payout ratio%
11.53
9.18
7.12
7.32
9.12
11.19
10.97
12.28
10.02
9.54
4.50
10.97
9.78
26
14.70
Shares (diluted)M
14.74
17.18
20.41
21.02
22.76
22.76
25.26
25.44
27.37
28.40
15.00
4.53%
6.71%
15
21.90
Buyback yield%
11.30
10.57
12.34
10.72
10.39
12.53
13.36
14.99
13.82
15.15
4.03
13.82
12.43
20
1.637
D/E ratiox
1.401
1.240
1.192
1.123
1.168
1.270
1.259
1.374
1.486
1.409
0.319
1.374
1.265
76
0.417
Enterprise value$B
0.129
0.124
0.122
0.125
0.139
0.139
0.129
0.128
0.142
0.156
1.418
2.26%
1.43%
24
535.2
LT debt$M
570.1
528.6
491.8
512.9
497.9
455.2
451.2
450.3
451.1
469.8
96.11
(1.16%)
(1.20%)
69
Revenue
$1.824B
0.68%
1.00×
Cost of revenue
$913.2M
1.15%
1.05×
Operating expenses
$309.1M
—
0.93×
Goodwill & intangibles
16.07%
Cash and investments
14.17%