0.887
Revenue$B
0.774
0.843
0.903
0.970
1.041
1.124
1.184
1.293
1.375
1.501
0.906
7.58%
7.43%
20
13.29
Revenue growth%
9.14
11.17
14.02
13.19
14.97
12.63
12.56
14.42
12.07
12.73
15.93
12.63
12.68
6
2.29
Gross margin%
7.72
9.50
11.45
9.57
7.91
6.48
8.82
6.09
6.10
4.95
7.60
6.10
7.82
91
23.30
Operating margin%
24.32
25.11
26.90
28.75
28.01
25.78
24.08
26.45
27.58
25.10
29.27
25.78
26.12
44
10.67
Net margin%
0.40
2.96
3.28
4.63
5.06
4.64
5.21
6.62
4.16
4.41
2.59
4.64
4.52
65
36.04
P/E ratio (avg)x
25.29
24.43
24.78
26.82
23.78
22.49
22.44
21.43
22.50
22.41
22.94
22.44
23.14
86
25.16
EV/EBITx
16.28
18.59
19.86
18.39
17.25
18.12
17.52
19.35
21.21
23.98
13.09
19.35
18.49
18
16.91
FCF yield (avg)%
22.71
23.62
21.58
22.27
23.51
21.38
20.64
18.43
20.33
19.02
2.94
20.33
21.48
46
27.25
FCF margin%
17.29
17.30
18.70
19.44
22.35
20.31
17.87
16.03
14.68
12.10
14.09
16.03
17.59
32
1.408
FCF / Net incomex
0.190
0.213
0.220
0.234
0.224
0.213
0.206
0.199
0.222
0.211
1.586
0.211
0.213
47
8.60
ROIC%
24.33
22.13
19.78
17.06
19.39
19.92
20.11
20.05
17.48
17.59
13.33
19.92
19.85
89
2.01
Return on equity%
15.72
14.14
15.13
15.39
13.27
16.04
16.53
16.04
15.83
13.74
12.95
16.04
15.55
79
10.16
Return on assets%
8.22
5.85
3.91
1.65
4.08
3.71
2.86
2.32
3.94
1.08
26.75
2.86
3.81
5
8.59
EPS$
6.02
5.53
5.43
5.29
5.40
5.64
5.54
5.72
6.06
6.46
9.31
3.65%
0.39%
—
28.31
EPS growth%
3.69
1.20
0.40
0.50
1.09
0.40
1.37
3.17
3.36
0.54
17.63
1.37
1.15
76
5.97
Bookvalue per sh$
5.16
5.18
4.98
5.27
5.28
5.39
4.88
4.38
3.97
3.97
5.68
(5.54%)
(2.91%)
—
6.18
FCF per share$
5.10
4.66
4.99
4.55
4.61
4.11
3.70
3.87
3.96
3.89
6.18
(3.33%)
(2.37%)
—
2.40
Dividend per sh$
8.85
8.44
9.75
9.32
9.80
10.98
12.06
13.33
13.97
14.73
7.22
8.50%
6.64%
—
22.36
Div yield (avg)%
23.42
21.95
22.04
23.56
21.12
20.68
22.27
19.79
19.13
21.27
26.02
20.68
21.61
59
2.47
Payout ratio%
27.34
29.05
31.14
33.41
33.67
35.10
37.86
37.06
36.61
39.30
26.20
37.06
34.39
7
95.51
Shares (diluted)M
105.7
104.0
98.43
95.17
104.1
113.6
107.9
110.8
98.88
109.5
96.33
1.02%
0.05%
10
11.43
Buyback yield%
9.76
9.67
11.34
10.47
13.24
12.23
11.86
12.59
15.43
17.23
19.75
12.59
12.05
13
1.707
D/E ratiox
1.677
1.651
1.682
1.673
1.666
1.521
1.591
1.455
1.373
1.263
1.065
1.455
1.621
56
0.768
Enterprise value$B
0.757
0.728
0.771
0.824
0.868
0.836
0.890
0.914
1.010
0.954
0.683
1.91%
2.54%
57
0.495
LT debt$B
0.460
0.486
0.526
0.546
0.500
0.557
0.524
0.576
0.528
0.500
1.136
(0.01%)
1.32%
37
Revenue
$1.501B
7.43%
1.00×
Cost of revenue
$1.007B
7.16%
0.98×
Operating expenses
$363.7M
8.22%
1.08×