0.841
Revenue$B
0.735
0.773
0.830
0.866
0.903
0.975
1.059
1.145
1.235
1.293
0.923
7.44%
6.38%
74
19.79
Revenue growth%
25.80
25.38
27.23
25.75
23.21
25.25
25.23
24.33
27.10
29.65
12.25
25.25
25.57
78
6.68
Gross margin%
28.68
27.46
29.90
31.90
32.91
31.50
29.45
26.46
25.15
23.65
25.73
26.46
29.07
47
22.77
Operating margin%
16.62
14.73
16.93
15.32
17.90
18.73
20.72
22.03
19.05
20.46
9.28
20.46
18.31
27
18.53
Net margin%
17.32
15.46
13.50
14.87
15.79
13.39
15.20
13.38
13.36
13.30
29.78
13.38
14.18
50
18.44
P/E ratio (avg)x
36.79
34.54
35.62
37.73
35.77
33.20
30.61
28.53
25.04
22.98
24.49
28.53
33.87
72
35.59
EV/EBITx
17.31
15.52
14.93
13.78
12.23
12.36
11.12
11.15
10.78
10.60
16.38
11.12
12.29
34
29.29
FCF yield (avg)%
18.70
19.50
16.75
19.61
19.65
20.60
17.76
19.80
17.20
20.05
16.13
19.80
19.55
30
3.80
FCF margin%
28.80
30.08
31.70
34.15
31.74
29.44
28.99
28.82
30.26
31.05
26.75
29.44
30.17
23
1.780
FCF / Net incomex
0.815
0.970
1.082
1.259
1.413
1.498
1.598
1.694
1.858
2.170
1.498
1.694
1.456
6
25.57
ROIC%
15.17
16.99
14.32
11.51
13.51
12.83
10.89
10.73
8.92
6.81
15.36
10.73
12.17
33
19.98
Return on equity%
7.74
4.95
7.10
5.54
3.63
4.68
2.41
0.40
2.76
1.90
2.01
2.41
4.15
37
6.98
Return on assets%
14.34
16.21
15.49
18.46
18.88
19.82
17.11
14.54
13.06
15.89
6.77
15.89
16.05
93
9.43
EPS$
4.17
4.28
3.75
3.29
3.47
3.15
3.43
3.05
3.25
2.89
10.34
(3.55%)
(4.27%)
—
21.65
EPS growth%
26.06
27.92
26.22
27.90
30.45
31.45
28.65
25.76
28.06
28.39
24.66
28.39
27.99
50
9.66
Bookvalue per sh$
4.06
3.98
4.22
4.06
3.86
3.43
3.77
3.76
3.51
3.92
5.35
0.33%
(0.74%)
—
4.92
FCF per share$
6.88
6.60
7.02
7.77
8.10
8.31
8.31
8.61
9.31
9.22
8.57
2.63%
3.17%
—
11.44
Dividend per sh$
7.01
7.04
7.94
7.83
7.06
6.41
6.51
7.33
8.29
8.87
2.33
4.67%
1.47%
—
23.69
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
1.09
1.01
0.40
2.87
14.06
1.01
0.40
76
8.63
Payout ratio%
20.57
21.11
23.25
21.13
19.35
17.29
18.06
20.89
20.44
20.83
12.18
20.44
20.70
74
77.97
Shares (diluted)M
103.5
107.7
103.8
102.5
103.4
113.2
126.7
121.2
137.0
163.5
77.62
9.59%
4.61%
16
15.48
Buyback yield%
2.31
0.40
1.02
3.95
3.18
5.18
3.85
5.17
5.22
6.36
12.18
5.18
3.90
54
0.520
D/E ratiox
0.955
0.910
0.870
0.930
0.935
0.821
0.748
0.658
0.572
0.496
0.491
0.658
0.845
41
0.597
Enterprise value$B
1.227
1.096
0.946
0.994
0.955
0.936
0.994
1.065
0.923
0.877
0.307
(1.71%)
(3.55%)
48
0.846
LT debt$B
0.803
0.843
0.959
1.037
1.057
1.196
1.324
1.454
1.704
1.838
0.589
11.70%
9.12%
52
Revenue
$1.293B
6.38%
1.00×
Cost of revenue
$744.1M
6.05%
0.97×
Operating expenses
$201.7M
7.07%
1.07×
Goodwill & intangibles
19.93%
Spread over hurdle
10.90%