0.745
Revenue$B
1.265
1.318
1.371
1.389
1.433
1.466
1.503
1.542
1.592
1.619
0.818
2.47%
2.59%
33
26.20
Revenue growth%
30.09
27.62
25.82
24.15
23.13
22.08
20.60
19.04
21.17
21.55
22.87
21.17
22.60
60
14.13
Gross margin%
14.37
11.83
12.30
12.91
12.98
13.33
12.62
10.46
8.39
10.21
24.62
10.46
12.46
88
28.60
Operating margin%
30.14
28.50
31.28
29.51
29.38
29.82
31.36
30.92
29.50
27.02
5.77
29.82
29.66
24
27.81
Net margin%
15.28
14.84
13.71
11.58
11.70
9.42
8.33
8.72
9.77
7.17
29.21
8.72
10.68
82
15.39
P/E ratio (avg)x
22.85
21.73
20.34
19.41
21.99
25.16
28.54
31.37
30.36
33.25
17.32
30.36
24.01
24
11.98
EV/EBITx
15.60
15.04
16.86
16.03
17.63
15.62
14.96
15.38
16.87
17.99
9.071
15.62
15.83
52
28.71
FCF yield (avg)%
0.40
0.40
3.18
2.38
1.63
0.40
1.28
2.45
2.74
3.30
6.72
2.45
2.01
40
3.00
FCF margin%
19.40
22.03
21.07
19.30
16.64
14.27
15.56
14.47
14.83
16.67
12.18
14.83
16.66
6
0.706
FCF / Net incomex
1.892
1.975
1.797
1.730
1.720
1.662
1.632
1.587
1.511
1.553
1.119
1.587
1.691
59
24.10
ROIC%
11.58
10.59
7.74
9.24
7.92
6.11
5.55
4.04
6.42
9.31
10.70
6.11
7.83
48
25.48
Return on equity%
14.28
13.73
15.22
13.03
13.68
13.61
11.73
13.51
13.63
16.07
4.91
13.61
13.65
49
8.14
Return on assets%
6.40
4.19
5.37
5.91
6.01
8.56
5.75
5.88
8.84
11.25
2.43
8.56
5.96
6
8.14
EPS$
11.90
13.54
13.84
15.67
18.29
20.59
20.07
20.96
24.32
22.98
8.95
4.67%
8.19%
—
25.41
EPS growth%
9.32
11.85
9.35
8.37
6.06
8.70
6.49
7.97
8.15
5.65
27.89
7.97
8.26
56
9.87
Bookvalue per sh$
17.22
18.05
20.79
20.62
21.63
20.91
25.10
29.33
30.14
33.75
12.50
9.30%
7.89%
—
4.07
FCF per share$
11.56
10.91
10.05
11.55
12.98
12.99
13.37
13.85
13.44
14.73
14.11
2.56%
2.04%
—
14.03
Dividend per sh$
6.95
6.64
7.21
6.60
6.00
6.09
6.11
6.11
6.32
6.26
5.46
0.85%
(0.75%)
—
14.10
Div yield (avg)%
14.18
14.00
14.11
13.03
10.96
10.52
11.97
9.50
6.54
7.88
6.12
9.50
11.47
51
9.69
Payout ratio%
19.22
19.86
18.29
18.87
18.85
16.59
19.24
16.81
17.94
20.04
19.64
17.94
18.86
40
39.26
Shares (diluted)M
69.40
68.68
68.81
67.45
79.02
79.34
85.49
88.07
85.87
96.21
40.15
4.02%
4.49%
68
28.71
Buyback yield%
4.40
5.82
4.91
4.49
3.58
2.73
0.68
2.91
2.54
5.51
18.26
2.73
3.99
95
0.731
D/E ratiox
1.319
1.342
1.357
1.374
1.453
1.709
1.852
1.827
1.810
1.761
1.236
1.810
1.581
86
461.9
Enterprise value$M
983.2
867.4
776.1
840.9
858.8
913.4
860.3
834.7
779.0
846.6
695.5
(0.29%)
(0.96%)
34
1.203
LT debt$B
0.950
1.005
0.958
1.072
1.220
1.186
1.363
1.399
1.392
1.502
1.059
4.25%
5.27%
88
Revenue
$1.619B
2.59%
1.00×
Cost of revenue
$950.3M
2.37%
0.98×
Operating expenses
$180.6M
2.61%
1.00×
Goodwill & intangibles
18.14%
Cash and investments
17.89%