0.571
Revenue$B
2.243
2.249
2.221
2.285
2.356
2.388
2.390
2.359
2.441
2.466
0.594
0.92%
0.91%
65
4.96
Revenue growth%
18.91
20.16
17.22
17.65
19.46
17.27
15.57
17.52
16.96
15.66
27.47
16.96
17.39
19
18.34
Gross margin%
34.91
33.70
31.71
30.61
28.15
25.29
23.46
23.35
24.12
25.93
7.74
24.12
27.04
82
19.82
Operating margin%
7.60
4.95
3.38
3.36
1.64
3.19
2.02
4.60
2.60
1.05
29.69
2.60
3.28
74
4.17
Net margin%
27.90
30.40
32.69
33.32
34.71
32.59
32.17
29.35
31.91
34.49
14.06
32.17
32.38
34
8.142
P/E ratio (avg)x
18.65
16.89
16.06
15.25
14.23
15.15
16.57
18.47
17.18
15.58
28.39
16.57
16.32
39
31.22
EV/EBITx
20.16
20.12
22.91
23.88
22.61
21.91
24.28
23.04
22.54
23.73
31.29
23.04
22.76
48
5.44
FCF yield (avg)%
18.06
19.15
21.89
24.33
23.94
21.70
24.05
21.50
22.04
22.33
11.34
22.04
21.96
56
11.23
FCF margin%
21.22
18.48
15.80
16.47
17.17
15.95
16.16
14.45
15.59
14.52
28.55
15.59
16.06
23
0.498
FCF / Net incomex
1.725
1.855
1.992
1.896
1.983
2.113
1.992
1.966
1.821
1.750
0.395
1.966
1.931
91
8.30
ROIC%
12.71
9.73
11.36
13.81
10.92
12.88
15.35
17.56
19.58
21.32
3.48
17.56
13.35
47
11.48
Return on equity%
4.69
2.73
0.72
0.40
1.14
0.40
0.40
0.40
1.52
0.40
25.05
0.40
0.56
67
19.94
Return on assets%
29.85
29.60
28.76
25.79
25.35
28.01
26.27
24.26
23.39
25.42
11.03
25.42
26.03
9
6.24
EPS$
13.30
12.35
13.45
12.51
11.77
11.52
12.71
14.05
14.11
15.54
6.56
5.72%
1.60%
—
22.33
EPS growth%
29.67
27.72
25.73
24.85
23.20
23.37
22.57
25.51
23.42
21.46
19.98
23.37
24.14
38
10.41
Bookvalue per sh$
2.98
2.95
2.61
2.31
1.97
1.86
1.63
1.52
1.45
1.32
9.17
(7.64%)
(7.84%)
—
6.15
FCF per share$
8.79
10.59
11.92
14.33
14.15
15.03
17.51
18.28
21.78
22.82
7.47
10.03%
10.34%
—
9.75
Dividend per sh$
10.89
11.83
11.55
10.86
11.68
12.13
12.86
14.06
12.65
11.36
7.39
(0.55%)
1.20%
—
16.47
Div yield (avg)%
24.70
26.46
24.23
22.92
20.94
18.21
20.16
19.23
18.23
16.95
5.60
18.23
20.55
58
12.87
Payout ratio%
23.31
24.93
27.62
27.94
25.52
22.88
20.57
21.69
20.05
19.38
13.95
20.57
23.10
32
33.06
Shares (diluted)M
29.43
25.78
25.03
26.43
23.19
24.08
21.55
19.69
18.86
20.10
33.61
(2.82%)
(3.03%)
89
9.99
Buyback yield%
9.12
8.94
10.95
10.16
7.36
9.30
6.79
4.57
3.20
3.33
26.97
4.57
8.15
34
0.733
D/E ratiox
1.140
1.235
1.409
1.547
1.771
1.802
1.983
2.097
2.330
2.601
1.037
2.097
1.786
55
1.432
Enterprise value$B
0.805
0.759
0.839
0.933
1.038
1.012
1.120
1.137
1.044
0.944
1.684
(1.88%)
0.59%
33
0.987
LT debt$B
0.725
0.719
0.827
0.819
0.879
0.980
0.993
1.138
1.306
1.196
0.178
6.34%
4.63%
46
Revenue
$2.466B
0.91%
1.00×
Cost of revenue
$1.089B
1.33%
1.04×
Operating expenses
$546.0M
0.26%
0.94×
Goodwill & intangibles
20.66%