0.839
Revenue$B
1.530
1.569
1.676
1.725
1.801
1.926
2.058
2.114
2.205
2.305
0.921
5.06%
4.41%
24
20.59
Revenue growth%
26.60
23.75
24.95
23.30
23.11
25.98
27.23
28.08
27.00
25.41
16.11
27.00
25.69
71
12.49
Gross margin%
16.60
14.95
13.36
12.82
14.72
14.55
17.20
16.45
18.31
17.72
27.81
17.20
15.70
21
27.82
Operating margin%
4.84
6.29
3.47
2.01
4.48
3.73
6.58
7.71
8.38
8.24
8.87
7.71
5.56
22
7.48
Net margin%
23.88
25.75
28.41
31.33
30.80
32.20
33.02
33.34
32.93
31.70
15.70
32.93
31.51
59
22.46
P/E ratio (avg)x
15.51
15.52
15.85
16.59
18.26
18.97
22.40
24.37
28.46
27.31
18.36
24.37
18.61
45
15.05
EV/EBITx
12.63
13.39
13.34
13.45
14.46
16.43
16.96
20.00
23.32
25.93
12.32
20.00
15.45
69
28.57
FCF yield (avg)%
20.89
18.34
18.90
16.55
16.13
13.49
13.55
13.92
14.65
13.57
28.11
13.57
15.39
61
17.14
FCF margin%
7.37
7.96
5.77
4.66
5.78
8.29
8.80
9.01
10.52
11.99
7.75
9.01
8.13
49
0.346
FCF / Net incomex
1.519
1.706
1.633
1.763
1.904
1.904
2.013
1.815
1.830
1.722
1.367
1.830
1.789
91
3.01
ROIC%
2.50
2.57
1.56
0.40
1.70
0.40
2.18
4.19
4.06
7.03
7.85
4.06
2.34
49
12.89
Return on equity%
25.35
22.55
23.99
23.18
22.75
24.08
23.76
24.54
26.87
25.49
4.50
24.54
24.03
20
16.46
Return on assets%
2.52
4.24
2.22
0.40
0.40
2.80
2.58
3.16
5.00
7.44
7.17
3.16
2.69
9
9.02
EPS$
12.60
13.66
15.12
17.28
20.50
23.86
24.44
27.47
28.90
31.11
9.25
8.70%
9.67%
—
16.73
EPS growth%
9.26
8.51
10.24
9.11
9.41
10.35
7.88
5.61
2.93
0.96
25.05
5.61
8.81
19
3.63
Bookvalue per sh$
10.40
11.56
13.05
13.46
15.14
15.53
16.36
18.97
21.98
23.08
3.17
8.80%
7.96%
—
7.17
FCF per share$
11.46
11.64
12.43
13.08
14.77
14.53
17.27
19.38
21.61
21.12
1.58
7.42%
5.99%
—
6.75
Dividend per sh$
3.68
3.94
4.33
4.14
4.22
3.98
4.42
4.87
5.47
5.38
6.54
4.98%
3.46%
—
2.19
Div yield (avg)%
22.44
23.04
25.87
26.07
28.24
27.70
25.78
26.16
25.77
23.07
15.12
25.78
25.83
57
8.06
Payout ratio%
8.42
5.67
7.87
7.43
4.85
3.13
0.40
0.40
2.14
3.90
10.12
2.14
4.37
6
225.8
Shares (diluted)M
135.8
144.9
126.8
115.1
123.6
116.7
124.4
114.0
119.5
116.5
229.2
(1.17%)
(2.85%)
43
9.86
Buyback yield%
4.18
4.91
3.83
2.30
2.97
1.69
0.53
0.40
0.40
3.01
11.08
0.53
2.63
67
1.588
D/E ratiox
0.082
0.074
0.073
0.071
0.066
0.063
0.060
0.057
0.050
0.054
0.245
0.057
0.064
15
1.289
Enterprise value$B
1.506
1.594
1.673
1.734
2.061
2.219
2.421
2.832
2.889
2.959
0.762
7.50%
8.96%
95
0.837
LT debt$B
1.381
1.256
1.262
1.249
1.286
1.376
1.443
1.375
1.236
1.303
1.121
0.25%
(1.04%)
13
Revenue
$2.305B
4.41%
1.00×
Cost of revenue
$1.614B
4.41%
1.00×
Operating expenses
$388.5M
4.84%
1.04×
Goodwill & intangibles
14.90%
Spread over hurdle
(5.75%)