1.673
Revenue$B
1.257
1.292
1.360
1.403
1.496
1.603
1.713
1.767
1.831
1.888
1.709
4.76%
4.43%
75
29.80
Revenue growth%
6.14
8.91
9.47
7.05
7.72
8.81
6.30
6.44
6.21
5.14
26.46
6.30
6.74
51
8.13
Gross margin%
12.58
13.93
12.76
13.75
13.43
12.15
14.93
15.05
14.06
17.06
15.42
14.93
13.84
26
27.42
Operating margin%
6.92
7.40
5.09
4.08
5.51
7.59
9.42
10.73
10.45
10.83
25.88
10.45
7.49
74
19.45
Net margin%
14.71
14.49
11.73
13.80
13.85
16.37
18.18
16.01
18.04
15.87
29.28
16.37
15.29
72
15.04
P/E ratio (avg)x
32.34
34.78
36.60
32.53
31.41
27.79
28.02
25.10
23.83
23.49
14.33
25.10
29.72
12
20.16
EV/EBITx
7.848
7.539
7.073
7.318
6.789
7.220
7.311
8.046
8.220
9.083
21.96
8.046
7.428
84
10.22
FCF yield (avg)%
19.37
17.25
15.30
12.55
15.33
17.29
19.48
17.61
18.42
19.01
21.10
18.42
17.45
21
29.84
FCF margin%
6.54
7.34
7.06
5.79
3.44
0.74
0.61
2.79
2.99
3.85
5.69
2.79
3.64
81
0.482
FCF / Net incomex
2.349
2.704
2.641
2.589
2.772
2.961
3.484
3.863
3.723
3.858
1.274
3.723
2.866
93
14.93
ROIC%
19.53
17.10
15.66
15.35
13.23
14.66
12.74
13.32
15.73
17.79
7.28
14.66
15.51
58
26.00
Return on equity%
25.44
25.09
23.87
26.85
23.93
24.85
27.60
24.93
24.74
27.69
4.79
24.93
25.01
80
26.42
Return on assets%
24.57
23.47
21.22
19.04
19.32
17.82
19.00
21.94
20.46
19.61
6.44
19.61
20.04
31
10.15
EPS$
2.53
2.76
2.83
2.76
3.01
2.88
3.14
3.12
3.39
3.44
10.40
2.73%
2.50%
—
14.35
EPS growth%
17.86
16.62
17.88
19.78
19.20
17.55
14.55
12.58
15.00
15.03
2.96
15.00
17.09
65
3.26
Bookvalue per sh$
10.52
9.32
9.79
8.76
9.10
9.22
9.83
9.58
8.89
8.67
2.65
(0.97%)
(2.29%)
—
11.35
FCF per share$
8.29
8.33
8.23
7.99
8.55
9.11
9.50
9.80
11.09
12.39
3.33
7.70%
4.47%
—
7.49
Dividend per sh$
6.34
6.11
5.57
5.13
5.16
5.90
5.78
6.21
6.01
5.88
9.09
2.63%
(1.24%)
—
3.76
Div yield (avg)%
13.83
11.62
10.47
11.89
13.49
15.98
16.19
14.40
16.70
17.46
9.17
16.19
14.12
21
25.47
Payout ratio%
8.97
9.14
10.71
10.88
8.33
10.37
12.45
10.84
10.36
8.31
15.30
10.37
10.36
40
78.01
Shares (diluted)M
76.24
79.35
86.35
86.44
88.59
93.22
91.56
88.13
94.76
99.55
77.01
2.36%
1.86%
10
24.14
Buyback yield%
6.53
5.17
4.49
1.93
0.40
2.61
1.98
3.92
4.08
4.96
28.60
3.92
4.00
68
1.695
D/E ratiox
0.975
0.889
0.895
0.787
0.848
0.803
0.730
0.670
0.631
0.645
1.121
0.670
0.795
53
0.850
Enterprise value$B
2.230
2.447
2.433
2.782
3.007
3.481
4.137
4.810
4.932
4.969
1.257
10.57%
10.39%
31
1.564
LT debt$B
0.291
0.296
0.267
0.247
0.243
0.251
0.240
0.234
0.228
0.214
1.685
(2.47%)
(2.31%)
49
Revenue
$1.888B
4.43%
1.00×
Cost of revenue
$1.166B
4.38%
0.99×
Operating expenses
$283.3M
5.27%
1.08×
Cash and investments
16.25%
Spread over hurdle
14.66%