0.673
Revenue$B
1.708
1.750
1.843
1.912
1.971
2.014
2.072
2.132
2.239
2.296
0.720
3.09%
3.07%
93
20.43
Revenue growth%
9.31
10.78
9.54
10.08
7.55
5.63
3.17
0.40
1.88
3.40
8.37
3.17
6.59
56
18.18
Gross margin%
21.33
23.53
21.58
21.73
20.89
18.50
16.73
15.66
16.33
17.74
18.48
16.73
19.70
8
27.74
Operating margin%
13.68
15.51
16.57
17.24
17.87
19.12
17.16
15.60
13.86
11.11
10.57
15.60
16.08
57
15.39
Net margin%
36.76
37.38
38.65
36.90
37.95
37.70
37.77
39.17
39.28
39.18
10.12
39.17
37.86
26
15.49
P/E ratio (avg)x
38.27
36.78
32.81
33.44
29.67
29.48
31.24
28.11
30.35
32.87
22.88
30.35
32.02
79
10.45
EV/EBITx
14.08
13.82
13.07
14.83
14.39
14.17
13.78
15.09
16.44
15.87
11.10
15.09
14.28
77
22.45
FCF yield (avg)%
21.69
24.61
23.47
24.06
22.80
23.07
21.90
20.81
21.47
21.02
14.84
21.47
22.35
17
2.35
FCF margin%
14.25
12.61
11.55
9.20
7.06
7.02
6.50
7.87
5.65
5.82
24.72
6.50
7.47
81
1.597
FCF / Net incomex
1.257
1.391
1.497
1.491
1.534
1.369
1.314
1.430
1.500
1.416
1.008
1.416
1.423
36
2.35
ROIC%
32.41
31.92
33.77
34.17
32.46
31.01
30.32
31.75
33.17
34.38
5.30
31.75
32.44
47
17.68
Return on equity%
21.25
21.48
19.15
18.50
16.33
14.66
14.51
15.21
13.77
11.70
27.98
14.51
15.77
61
18.09
Return on assets%
1.04
0.40
0.40
1.14
0.40
0.96
1.54
0.40
1.33
0.40
5.89
0.96
0.68
12
2.53
EPS$
1.00
1.05
1.12
1.08
1.15
1.25
1.18
1.17
1.14
1.24
2.73
1.55%
1.52%
—
14.67
EPS growth%
3.01
5.43
8.11
6.06
4.70
6.49
5.75
5.41
5.38
8.06
9.24
5.75
5.59
25
2.10
Bookvalue per sh$
2.59
2.69
2.74
3.10
3.63
4.03
4.61
4.55
4.56
5.29
2.42
7.78%
8.23%
—
5.36
FCF per share$
2.68
2.93
3.03
2.76
2.99
3.36
3.71
3.90
3.75
3.68
1.76
4.26%
2.97%
—
5.85
Dividend per sh$
8.58
9.08
10.00
9.54
9.72
11.30
11.39
12.33
12.36
13.08
2.22
6.12%
5.69%
—
29.73
Div yield (avg)%
13.02
16.00
16.58
14.83
16.87
18.96
17.94
19.92
19.06
22.04
23.72
19.06
17.41
75
16.18
Payout ratio%
6.02
7.58
5.35
2.81
1.99
0.40
0.40
0.40
1.94
0.40
20.24
0.40
1.96
88
270.2
Shares (diluted)M
449.9
493.1
535.9
552.5
609.1
600.4
715.0
755.3
787.3
833.3
264.4
6.47%
6.64%
39
15.54
Buyback yield%
22.62
23.03
22.08
23.52
24.71
27.57
28.59
31.34
28.34
28.23
22.98
28.34
26.14
75
0.644
D/E ratiox
2.542
2.639
2.642
3.024
3.500
3.938
3.977
4.248
4.628
5.051
0.390
4.248
3.719
14
1.428
Enterprise value$B
2.038
2.053
2.250
2.193
2.401
2.333
2.418
2.328
2.541
2.369
0.741
(0.26%)
2.17%
57
751.4
LT debt$M
409.2
416.2
430.1
405.6
442.5
408.8
393.8
416.1
403.1
369.7
370.0
(3.53%)
(1.23%)
25
Revenue
$2.296B
3.07%
1.00×
Cost of revenue
$1.468B
3.02%
0.99×
Operating expenses
$523.2M
3.20%
1.01×
Cash and investments
14.01%
Spread over hurdle
55.20%