1.775
Revenue$B
1.994
2.047
2.074
2.125
2.167
2.200
2.247
2.256
2.309
2.314
1.957
1.33%
1.40%
46
8.33
Revenue growth%
5.06
2.80
3.47
3.10
0.40
0.71
3.10
4.73
5.37
5.35
28.19
4.73
3.29
43
18.92
Gross margin%
31.36
33.06
30.69
32.07
31.85
33.28
30.58
32.75
29.85
32.06
8.93
32.06
31.96
56
8.02
Operating margin%
29.43
30.48
31.32
34.03
35.71
36.83
34.31
33.14
31.46
30.49
25.82
33.14
32.30
65
6.43
Net margin%
22.68
23.30
22.50
21.55
22.20
21.65
23.91
25.03
22.95
21.94
16.54
22.95
22.59
22
32.43
P/E ratio (avg)x
23.01
23.47
22.83
24.45
26.29
29.21
33.42
34.98
40.49
46.59
25.90
34.98
27.75
20
6.484
EV/EBITx
19.80
19.41
18.25
16.29
15.14
14.93
15.74
15.42
16.51
15.92
18.70
15.74
16.10
93
17.82
FCF yield (avg)%
7.72
10.51
13.28
12.32
14.77
12.06
12.72
10.67
9.00
10.76
8.91
10.76
11.41
22
13.70
FCF margin%
26.88
27.01
29.32
28.60
27.38
29.59
26.65
25.18
25.13
25.29
17.97
25.29
26.95
31
0.320
FCF / Net incomex
0.765
0.815
0.867
0.780
0.754
0.837
0.931
0.843
0.749
0.728
0.277
0.837
0.798
91
26.66
ROIC%
20.92
18.11
15.68
16.85
18.98
17.13
17.88
17.91
17.05
14.30
15.35
17.13
17.50
89
25.22
Return on equity%
29.65
29.58
29.85
32.51
35.23
33.70
32.72
32.90
30.16
32.29
26.45
32.72
32.40
63
15.75
Return on assets%
2.10
4.35
6.62
3.76
5.19
5.91
5.36
5.56
4.99
7.98
13.35
5.56
5.28
91
2.37
EPS$
1.59
1.65
1.60
1.77
1.75
1.95
2.24
2.19
2.06
2.15
2.63
4.17%
3.89%
—
24.09
EPS growth%
16.21
15.35
18.08
18.79
16.20
14.53
15.05
16.11
19.09
18.31
28.11
16.11
16.21
62
4.09
Bookvalue per sh$
5.24
5.72
5.44
6.01
6.07
5.70
6.48
7.36
7.77
7.39
2.34
4.03%
3.43%
—
2.85
FCF per share$
4.31
3.90
4.17
3.64
3.49
3.42
3.38
3.37
3.01
3.25
3.92
(1.40%)
(3.81%)
—
0.96
Dividend per sh$
0.92
0.87
0.78
0.68
0.66
0.66
0.59
0.55
0.54
0.48
5.37
(6.14%)
(5.79%)
—
14.76
Div yield (avg)%
24.78
22.23
24.70
23.55
25.00
27.77
28.54
26.34
25.50
27.95
3.26
27.77
25.25
19
16.95
Payout ratio%
19.90
20.99
18.78
18.65
21.63
21.25
20.48
21.92
20.22
22.99
6.50
21.25
20.74
74
210.8
Shares (diluted)M
198.8
188.4
202.7
216.6
218.0
195.0
185.7
192.8
206.5
182.1
210.3
(3.53%)
(2.03%)
49
23.56
Buyback yield%
25.56
26.17
26.93
25.21
25.46
25.05
27.07
26.62
27.56
25.72
5.32
26.62
25.95
84
0.821
D/E ratiox
2.144
2.404
2.680
2.600
2.905
2.665
2.573
2.878
3.167
3.395
0.645
2.878
2.672
29
0.316
Enterprise value$B
0.946
0.894
0.972
0.952
0.931
1.037
0.999
0.962
0.897
0.876
0.759
(1.20%)
(0.41%)
63
1,746
LT debt$M
456.4
447.7
490.8
510.0
535.1
510.9
539.8
495.0
548.4
569.8
648.6
1.26%
1.98%
39
Revenue
$2.314B
1.40%
1.00×
Cost of revenue
$1.572B
1.30%
0.99×
Operating expenses
$329.0M
2.10%
1.07×
Spread over hurdle
25.63%