1.228
Revenue$B
1.396
1.428
1.449
1.455
1.447
1.432
1.465
1.498
1.528
1.581
1.327
1.78%
1.52%
84
25.77
Revenue growth%
21.23
23.35
24.86
27.23
28.93
26.13
28.58
26.74
28.39
29.83
8.61
28.39
26.98
84
20.05
Gross margin%
12.03
13.89
15.42
13.33
10.91
13.58
15.53
14.61
12.37
14.72
9.69
14.61
13.73
14
4.19
Operating margin%
13.02
14.21
11.22
13.25
11.13
10.39
11.21
12.06
13.69
15.30
14.38
12.06
12.54
35
14.14
Net margin%
19.50
18.52
16.64
15.25
14.12
15.63
16.45
17.60
17.45
19.22
17.97
17.45
17.05
87
8.370
P/E ratio (avg)x
17.55
20.65
22.33
22.87
27.12
29.68
32.86
35.95
37.36
37.33
14.47
35.95
28.40
45
35.97
EV/EBITx
47.03
51.49
47.22
50.05
53.93
56.34
58.99
60.42
61.42
60.05
36.65
60.05
55.14
39
23.54
FCF yield (avg)%
26.13
28.23
29.13
28.17
25.30
27.69
28.23
27.17
25.40
27.13
10.44
27.17
27.43
64
26.59
FCF margin%
19.83
16.90
16.70
19.03
19.10
16.18
13.95
14.58
17.40
19.80
5.46
16.18
17.15
42
1.131
FCF / Net incomex
1.549
1.801
1.803
1.816
2.021
2.237
2.702
2.681
2.621
3.129
0.403
2.681
2.129
9
27.68
ROIC%
16.10
17.09
19.79
22.76
25.43
27.42
25.81
25.49
27.72
30.27
4.89
27.42
25.46
18
15.03
Return on equity%
7.59
10.38
9.83
12.78
11.32
9.02
10.50
9.32
8.73
10.34
26.25
9.32
10.09
85
15.93
Return on assets%
21.00
21.21
22.80
22.85
20.56
21.27
22.90
25.45
26.24
24.66
12.60
24.66
22.83
25
1.28
EPS$
2.23
2.29
2.10
2.04
1.88
2.04
1.80
1.63
1.51
1.37
1.38
(6.12%)
(4.28%)
—
16.81
EPS growth%
18.84
20.27
17.80
17.27
15.79
18.09
16.72
13.88
12.09
14.19
16.80
14.19
17.00
6
1.85
Bookvalue per sh$
3.19
3.50
3.21
2.93
2.77
2.99
2.81
2.78
2.77
2.48
2.21
(2.20%)
(2.09%)
—
1.71
FCF per share$
6.19
6.82
6.49
6.65
7.15
8.35
8.33
8.88
9.41
9.66
5.24
6.20%
5.38%
—
2.04
Dividend per sh$
3.82
3.55
3.35
3.58
3.95
3.68
3.58
3.14
3.38
3.50
5.63
(2.42%)
0.04%
—
10.30
Div yield (avg)%
13.34
11.68
10.46
12.23
11.90
13.13
16.06
15.79
13.99
16.25
29.18
15.79
13.24
74
29.84
Payout ratio%
7.37
9.65
10.20
7.97
6.44
9.13
11.77
13.07
10.62
12.11
23.95
11.77
9.92
17
180.2
Shares (diluted)M
136.6
122.1
125.3
133.5
128.3
142.3
144.2
155.1
145.2
148.1
180.6
2.92%
(0.50%)
9
28.30
Buyback yield%
7.30
10.14
9.83
7.63
7.78
7.36
7.85
5.98
3.91
4.03
25.32
5.98
7.49
43
0.869
D/E ratiox
2.013
2.366
2.633
2.849
2.983
2.981
2.866
2.889
3.334
3.527
1.310
2.981
2.878
63
0.930
Enterprise value$B
1.253
1.407
1.518
1.489
1.571
1.547
1.798
1.874
1.959
2.151
1.679
6.48%
5.32%
16
1.537
LT debt$B
1.810
1.957
1.814
1.781
1.828
1.857
1.958
2.212
2.073
2.020
1.473
2.02%
0.01%
7
Revenue
$1.581B
1.52%
1.00×
Cost of revenue
$772.1M
1.26%
0.97×
Operating expenses
$403.5M
1.64%
1.01×
Goodwill & intangibles
15.68%