2.537
Revenue$B
1.847
1.997
2.122
2.220
2.311
2.429
2.550
2.659
2.886
3.013
2.727
5.45%
5.60%
15
22.11
Revenue growth%
3.84
4.30
2.96
1.23
0.88
0.40
0.40
1.94
4.76
1.97
10.23
1.94
1.95
37
27.85
Gross margin%
19.65
21.75
21.70
23.83
26.52
24.02
23.51
21.72
24.62
23.29
20.07
23.51
23.40
16
28.66
Operating margin%
17.40
20.02
22.23
21.98
24.08
25.13
23.46
25.67
24.50
24.26
4.07
24.50
23.77
10
11.03
Net margin%
7.94
10.47
12.69
12.63
13.68
12.41
12.67
14.00
16.31
16.39
2.54
14.00
12.68
82
16.15
P/E ratio (avg)x
20.08
20.78
21.49
20.34
18.81
18.50
19.59
20.87
21.32
19.74
9.478
19.74
20.21
14
15.54
EV/EBITx
28.05
28.45
26.58
28.45
30.47
33.17
36.09
33.01
31.60
29.75
14.50
33.01
30.11
77
9.70
FCF yield (avg)%
24.24
23.88
24.65
23.16
22.32
19.90
17.67
17.32
18.28
17.05
21.03
17.67
21.11
73
19.73
FCF margin%
20.35
17.54
18.79
20.42
18.77
16.58
18.40
15.89
13.68
13.07
22.41
15.89
17.97
93
1.385
FCF / Net incomex
0.497
0.428
0.433
0.471
0.427
0.415
0.360
0.393
0.363
0.371
0.350
0.371
0.421
47
16.31
ROIC%
15.35
16.47
19.40
17.99
19.35
19.18
18.71
18.12
17.34
18.45
15.74
18.45
18.28
18
23.37
Return on equity%
17.76
17.83
16.32
18.00
15.08
16.14
15.28
17.01
16.33
19.10
15.29
16.33
16.67
56
28.66
Return on assets%
16.28
14.69
14.82
13.65
13.93
16.34
15.28
18.26
17.14
18.91
11.80
17.14
15.78
49
8.93
EPS$
6.05
6.05
6.19
6.67
6.81
7.85
8.43
9.13
9.41
10.09
9.50
8.19%
4.74%
—
6.54
EPS growth%
26.35
25.82
27.98
27.95
28.35
26.35
29.20
31.05
31.86
31.53
2.69
31.05
28.17
15
4.53
Bookvalue per sh$
11.23
12.32
12.24
12.53
11.07
11.62
11.85
11.77
11.43
11.31
10.11
0.43%
0.17%
—
3.13
FCF per share$
6.93
7.25
7.60
6.70
7.07
6.76
7.18
6.11
5.69
5.05
3.28
(6.53%)
(3.99%)
—
2.43
Dividend per sh$
4.43
4.44
4.38
4.29
3.89
3.33
2.91
2.48
2.59
2.67
7.40
(7.27%)
(4.77%)
—
6.68
Div yield (avg)%
6.93
4.18
3.58
4.67
2.21
4.90
4.51
7.21
4.32
4.02
8.70
4.51
4.42
39
3.23
Payout ratio%
9.28
11.00
10.08
11.18
12.90
10.27
11.54
11.19
13.44
12.19
28.01
11.54
11.18
54
234.8
Shares (diluted)M
369.4
415.3
418.6
441.9
494.2
573.3
683.5
746.6
864.7
943.0
239.5
13.80%
10.15%
9
10.57
Buyback yield%
12.04
10.11
11.32
13.03
11.21
8.83
7.45
6.94
4.32
2.12
13.71
6.94
9.47
53
1.370
D/E ratiox
0.577
0.577
0.515
0.455
0.492
0.499
0.440
0.432
0.455
0.448
0.194
0.448
0.474
88
747.6
Enterprise value$M
603.7
674.6
666.9
743.6
747.4
808.3
881.5
895.1
812.3
824.2
527.4
1.97%
2.91%
55
2.235
LT debt$B
0.323
0.363
0.391
0.422
0.465
0.444
0.505
0.572
0.580
0.531
1.874
2.70%
5.27%
51
Revenue
$3.013B
5.60%
1.00×
Cost of revenue
$1.558B
5.89%
1.03×
Operating expenses
$716.7M
5.23%
0.97×
Goodwill & intangibles
16.49%