0.935
Revenue$B
1.231
1.321
1.389
1.499
1.587
1.705
1.798
1.921
2.019
2.183
1.038
6.59%
6.83%
29
4.21
Revenue growth%
14.93
16.41
15.61
12.86
14.09
16.09
15.73
16.88
17.21
19.14
7.64
16.88
15.91
54
4.09
Gross margin%
13.99
11.76
12.14
11.91
11.68
11.43
12.65
13.59
10.96
9.84
16.39
11.43
11.83
12
28.99
Operating margin%
21.66
19.25
19.13
18.72
15.80
13.64
12.63
13.97
15.04
15.98
8.81
13.97
15.89
54
2.22
Net margin%
28.18
27.86
27.42
26.22
26.32
24.38
23.65
20.91
18.80
19.59
8.00
20.91
25.30
24
10.19
P/E ratio (avg)x
32.62
28.62
29.59
28.03
26.11
27.51
28.75
26.77
24.55
24.29
33.13
26.77
27.77
22
29.17
EV/EBITx
6.981
7.006
6.728
6.713
5.910
6.351
6.543
6.231
6.688
5.982
6.781
6.351
6.615
30
28.89
FCF yield (avg)%
3.62
1.37
0.40
0.40
0.69
0.76
0.40
0.40
0.40
0.40
17.82
0.40
0.40
82
25.31
FCF margin%
28.32
27.15
24.89
23.86
26.36
29.20
31.87
29.76
32.41
30.47
25.21
30.47
28.76
76
1.305
FCF / Net incomex
0.291
0.318
0.289
0.285
0.321
0.357
0.366
0.328
0.363
0.351
0.894
0.357
0.325
34
8.09
ROIC%
16.86
16.93
17.68
18.61
21.22
20.59
18.00
17.22
18.99
17.33
20.81
18.00
17.84
21
8.00
Return on equity%
4.06
4.72
3.51
6.07
5.22
3.78
1.23
0.40
2.70
1.92
24.86
1.92
3.64
52
20.87
Return on assets%
23.93
21.09
19.76
17.85
15.51
12.82
11.79
12.38
12.72
14.95
29.93
12.72
15.23
79
9.28
EPS$
16.10
15.84
14.62
13.07
14.09
14.84
16.53
15.23
15.11
14.68
10.31
0.82%
(1.38%)
—
22.52
EPS growth%
27.54
27.85
26.77
26.25
27.13
26.43
26.54
24.04
24.81
22.94
16.19
24.81
26.48
43
14.31
Bookvalue per sh$
82.50
82.82
90.87
90.20
101.71
94.38
105.31
103.16
107.06
111.01
37.40
1.76%
4.07%
—
40.68
FCF per share$
31.64
32.90
29.50
32.47
28.83
31.20
34.52
34.30
35.03
38.15
16.34
5.76%
1.83%
—
38.44
Dividend per sh$
27.10
25.36
23.54
25.02
28.16
30.83
34.68
38.34
42.03
45.48
9.66
10.06%
6.13%
—
2.04
Div yield (avg)%
20.90
18.13
15.96
15.88
16.19
17.80
14.98
13.06
10.99
9.15
3.74
13.06
15.92
77
13.58
Payout ratio%
19.05
20.73
21.31
19.74
21.12
23.22
26.17
26.68
24.43
25.67
10.47
25.67
22.26
84
27.10
Shares (diluted)M
33.43
37.78
42.51
48.79
47.28
44.43
46.76
47.47
52.27
54.08
26.26
2.73%
5.40%
34
7.78
Buyback yield%
30.16
28.19
27.85
26.97
28.72
30.70
29.66
32.61
33.02
34.11
26.18
32.61
29.91
27
0.728
D/E ratiox
1.314
1.391
1.255
1.378
1.501
1.452
1.601
1.578
1.594
1.708
1.655
1.594
1.477
72
1.674
Enterprise value$B
1.389
1.331
1.296
1.272
1.114
1.161
1.122
1.126
1.137
1.182
0.376
1.19%
(1.28%)
25
0.856
LT debt$B
1.708
1.744
2.015
2.309
2.743
3.001
3.243
3.186
3.706
3.685
0.097
6.08%
9.35%
87
Revenue
$2.183B
6.83%
1.00×
Cost of revenue
$1.488B
6.67%
0.99×
Operating expenses
$308.6M
7.99%
1.11×
Goodwill & intangibles
18.90%
Spread over hurdle
16.70%