1.264
Revenue$B
1.124
1.177
1.226
1.330
1.429
1.541
1.647
1.725
1.855
1.938
1.296
6.27%
6.49%
9
28.53
Revenue growth%
9.60
10.38
11.62
12.10
9.21
11.51
12.21
14.38
13.22
14.55
10.69
13.22
11.86
18
14.19
Gross margin%
20.98
19.27
21.96
23.62
21.60
20.33
19.65
21.74
21.31
21.34
8.17
21.31
21.32
36
12.91
Operating margin%
31.79
33.32
33.56
36.56
34.01
32.90
34.73
31.99
31.65
29.65
9.60
31.99
33.11
87
28.05
Net margin%
32.93
32.95
34.41
35.94
35.26
33.02
33.81
31.15
30.92
33.49
16.55
33.02
33.25
78
30.17
P/E ratio (avg)x
43.94
41.79
45.65
45.36
43.30
50.83
53.25
52.34
52.17
54.76
28.79
52.34
48.24
44
20.67
EV/EBITx
15.22
16.92
17.21
18.81
18.86
21.81
23.30
24.23
24.63
25.65
16.82
24.23
20.33
93
11.51
FCF yield (avg)%
4.39
7.26
8.92
9.61
10.93
11.50
14.34
16.80
19.50
20.05
3.10
16.80
11.22
22
6.91
FCF margin%
12.11
14.80
15.37
17.98
17.36
14.76
15.18
15.76
17.09
16.86
9.18
15.76
15.56
35
0.708
FCF / Net incomex
2.408
2.351
2.263
2.215
2.238
2.137
2.098
2.326
2.364
2.656
1.500
2.326
2.295
25
6.41
ROIC%
21.86
24.65
27.02
29.08
29.26
27.00
29.03
28.04
28.56
26.07
6.78
28.04
27.53
59
23.87
Return on equity%
3.45
6.36
9.07
9.45
6.59
8.72
7.89
8.96
7.72
4.75
23.74
7.89
7.81
84
2.95
Return on assets%
24.29
26.32
23.37
23.36
21.11
20.81
23.73
25.83
25.32
24.59
12.63
24.59
24.01
93
5.06
EPS$
5.98
6.07
5.23
5.53
5.10
5.52
4.83
5.12
5.07
4.67
5.47
(1.76%)
(2.12%)
—
15.27
EPS growth%
1.52
0.40
0.40
0.40
1.14
0.73
3.20
0.78
0.40
0.40
28.92
0.73
0.57
54
5.58
Bookvalue per sh$
7.56
8.17
7.69
8.43
8.89
8.95
8.50
9.14
8.30
8.04
7.81
(1.99%)
1.54%
—
5.37
FCF per share$
7.41
6.43
6.48
5.97
6.55
6.64
6.59
5.82
5.47
5.27
2.48
(4.24%)
(2.57%)
—
5.11
Dividend per sh$
5.97
7.03
7.33
7.43
8.47
9.56
11.00
11.44
11.99
12.33
7.78
7.79%
8.59%
—
27.27
Div yield (avg)%
23.43
25.73
26.07
25.02
27.59
25.19
26.73
29.27
31.43
28.53
20.96
28.53
26.40
77
13.31
Payout ratio%
19.01
18.69
18.00
18.86
18.41
19.07
17.18
18.61
19.02
18.26
11.37
18.61
18.65
33
112.3
Shares (diluted)M
97.44
96.03
96.06
101.5
105.4
112.4
95.34
99.19
107.0
105.3
117.2
(0.02%)
(0.15%)
38
6.79
Buyback yield%
30.84
33.19
33.38
34.85
32.30
32.44
29.80
31.78
30.61
29.33
9.07
30.61
32.04
64
1.740
D/E ratiox
0.645
0.716
0.735
0.661
0.724
0.800
0.788
0.869
0.769
0.823
1.569
0.800
0.752
39
0.779
Enterprise value$B
0.902
1.058
1.048
1.241
1.314
1.336
1.483
1.685
1.962
2.283
1.485
11.69%
10.33%
85
568.3
LT debt$M
541.3
550.2
503.6
517.0
548.6
517.0
510.7
463.1
428.9
430.2
479.3
(4.74%)
(2.31%)
48
Revenue
$1.938B
6.49%
1.00×
Cost of revenue
$1.012B
6.23%
0.98×
Operating expenses
$452.2M
7.10%
1.06×
Goodwill & intangibles
17.48%