0.262
Revenue$B
1.996
1.985
2.033
2.019
2.081
2.098
2.161
2.132
2.171
2.242
0.272
1.50%
1.25%
50
16.64
Revenue growth%
9.58
12.43
10.70
8.64
6.94
7.68
6.19
9.16
7.52
7.10
29.25
7.52
8.16
70
6.04
Gross margin%
15.15
17.97
15.70
15.40
17.66
17.78
18.24
20.90
20.65
23.03
28.58
20.65
17.88
86
20.12
Operating margin%
25.15
26.79
26.23
28.20
30.34
32.89
31.09
33.73
34.48
34.38
13.81
33.73
30.72
24
10.74
Net margin%
14.64
17.02
19.21
19.63
19.75
18.15
21.00
18.86
17.90
20.87
29.72
18.86
19.04
74
7.064
P/E ratio (avg)x
33.21
35.81
36.06
33.58
34.53
35.70
32.08
35.21
35.29
31.97
7.160
35.21
34.87
16
17.09
EV/EBITx
20.54
22.38
23.97
26.96
25.99
26.23
24.46
24.33
24.67
22.32
16.70
24.46
24.40
77
26.18
FCF yield (avg)%
25.27
23.90
21.29
21.05
22.97
22.28
24.66
22.98
20.31
17.97
26.08
22.28
22.63
94
12.45
FCF margin%
21.20
19.71
22.00
19.03
20.05
18.43
19.46
19.76
21.45
21.12
7.87
19.76
19.90
63
1.395
FCF / Net incomex
0.589
0.559
0.512
0.470
0.401
0.412
0.424
0.378
0.367
0.337
0.775
0.378
0.418
69
16.35
ROIC%
19.40
17.52
15.45
17.38
14.69
17.41
14.71
13.34
15.63
16.20
14.26
15.63
15.92
32
12.20
Return on equity%
22.30
21.05
19.99
18.30
16.76
15.23
14.99
14.03
12.83
13.13
8.47
14.03
15.99
83
28.13
Return on assets%
15.25
17.77
18.31
15.72
17.42
20.18
18.52
19.22
18.68
16.16
25.60
18.68
18.04
20
8.95
EPS$
19.22
21.57
24.45
28.93
28.94
29.46
29.53
34.18
40.16
39.64
9.16
6.50%
7.23%
—
14.49
EPS growth%
18.94
21.16
19.38
20.72
18.54
18.71
21.48
24.11
25.53
27.82
9.00
24.11
20.94
23
13.80
Bookvalue per sh$
4.45
5.11
5.79
6.35
6.47
6.40
6.71
7.42
7.77
7.95
7.38
4.22%
5.34%
—
13.79
FCF per share$
14.83
15.77
16.36
15.49
15.34
16.42
17.33
20.05
19.23
18.16
16.98
3.43%
3.10%
—
2.53
Dividend per sh$
3.86
4.42
5.26
5.20
6.13
6.77
6.72
7.03
8.31
7.97
18.00
5.39%
9.09%
—
20.67
Div yield (avg)%
14.02
16.87
16.55
15.52
17.90
15.07
15.98
15.09
13.46
14.92
7.42
15.07
15.30
58
28.78
Payout ratio%
12.44
13.21
12.21
14.61
15.63
12.99
10.63
7.83
10.24
10.86
10.03
10.63
12.33
30
60.48
Shares (diluted)M
69.23
69.29
70.27
65.13
70.66
74.53
82.14
80.12
80.32
93.32
60.23
5.72%
3.32%
53
2.83
Buyback yield%
14.86
16.83
15.65
17.72
20.32
17.39
16.94
15.49
14.53
12.43
10.82
15.49
16.24
78
0.319
D/E ratiox
0.996
0.918
0.818
0.806
0.799
0.745
0.671
0.633
0.601
0.535
1.275
0.633
0.772
14
1.625
Enterprise value$B
1.307
1.378
1.426
1.355
1.550
1.542
1.579
1.710
1.620
1.692
1.189
1.77%
2.29%
30
421.1
LT debt$M
465.5
497.0
541.3
532.1
467.5
451.2
494.0
471.2
448.6
439.3
826.1
(1.23%)
(0.80%)
32
Revenue
$2.242B
1.25%
1.00×
Cost of revenue
$1.121B
1.02%
0.98×
Operating expenses
$496.9M
1.21%
1.00×
Cash and investments
15.29%