0.233
Revenue$B
1.105
1.177
1.235
1.314
1.391
1.431
1.508
1.565
1.600
1.649
0.245
3.45%
4.42%
47
28.17
Revenue growth%
25.57
27.73
25.85
25.66
27.46
24.62
25.12
25.30
25.54
26.05
27.85
25.30
25.61
81
12.90
Gross margin%
25.34
27.00
27.08
26.34
25.39
23.02
21.76
20.62
21.74
24.35
22.30
21.76
24.85
93
10.43
Operating margin%
11.58
13.23
12.81
15.01
13.66
11.86
12.38
13.37
13.87
12.95
7.57
12.95
13.09
68
15.23
Net margin%
13.90
16.83
18.92
19.73
20.10
21.67
19.88
19.72
21.72
19.56
3.02
19.88
19.73
67
22.80
P/E ratio (avg)x
19.47
19.12
20.92
22.96
25.78
27.88
31.83
30.30
29.53
28.28
25.46
29.53
26.83
22
17.69
EV/EBITx
27.47
30.08
33.30
36.71
36.34
35.29
33.68
35.17
39.09
43.43
30.66
35.29
35.23
57
4.23
FCF yield (avg)%
0.92
1.38
2.97
3.37
4.28
1.64
2.53
2.33
1.99
0.96
22.58
1.99
2.16
35
21.75
FCF margin%
7.22
4.59
4.97
2.94
3.35
1.38
0.40
2.78
4.44
4.53
27.96
2.78
3.90
34
0.981
FCF / Net incomex
1.498
1.437
1.393
1.463
1.587
1.731
1.557
1.592
1.750
1.950
1.608
1.731
1.572
92
9.10
ROIC%
15.36
13.96
15.71
17.89
19.41
22.13
23.16
21.69
20.63
22.45
18.95
22.13
20.02
8
29.12
Return on equity%
7.40
5.10
7.35
6.60
8.14
7.38
6.61
7.00
8.26
11.02
18.68
7.38
7.36
69
3.73
Return on assets%
20.34
18.40
16.53
17.83
18.79
16.96
14.50
16.60
17.42
20.28
18.58
16.96
17.62
24
1.94
EPS$
2.01
2.15
2.11
2.12
1.95
2.03
2.31
2.63
2.87
3.30
2.06
11.07%
5.87%
—
16.56
EPS growth%
22.74
24.12
26.85
24.99
27.88
29.01
29.73
32.14
30.29
29.01
8.32
29.73
28.44
78
2.10
Bookvalue per sh$
2.75
2.48
2.29
2.32
2.43
2.62
2.53
2.33
2.39
2.48
2.25
0.35%
(0.70%)
—
1.69
FCF per share$
1.12
1.15
1.26
1.19
1.15
1.20
1.21
1.26
1.32
1.25
2.39
1.55%
1.13%
—
0.74
Dividend per sh$
3.90
4.17
4.14
3.77
3.96
3.89
4.04
4.21
3.86
3.47
2.72
(2.62%)
(0.89%)
—
26.99
Div yield (avg)%
1.07
2.60
3.79
2.21
0.96
2.46
2.13
3.70
2.75
5.64
20.53
2.75
2.53
49
12.40
Payout ratio%
6.67
3.69
3.46
1.25
0.93
0.40
0.40
2.89
0.40
3.36
4.16
0.40
2.07
18
135.2
Shares (diluted)M
143.2
134.4
133.8
121.6
120.5
130.9
144.5
140.4
140.4
136.9
135.1
2.58%
0.01%
25
15.92
Buyback yield%
25.56
28.52
27.36
25.56
27.61
28.88
30.46
30.38
31.44
33.08
18.65
30.46
28.70
81
1.233
D/E ratiox
0.324
0.318
0.321
0.303
0.310
0.323
0.286
0.255
0.279
0.244
0.824
0.279
0.307
75
692.5
Enterprise value$M
302.6
316.6
367.9
424.4
426.7
498.4
486.7
520.1
601.9
692.7
493.0
10.18%
9.25%
58
1.270
LT debt$B
1.559
1.427
1.333
1.357
1.502
1.413
1.292
1.231
1.340
1.214
1.153
(4.18%)
(3.00%)
14
Revenue
$1.649B
4.42%
1.00×
Cost of revenue
$1.154B
4.42%
1.00×
Operating expenses
$250.2M
4.33%
0.99×