1.508
Revenue$B
1.583
1.633
1.632
1.643
1.660
1.700
1.733
1.770
1.791
1.844
1.673
2.12%
1.54%
14
22.40
Revenue growth%
19.59
17.67
18.92
16.23
13.70
13.60
15.31
12.75
13.26
14.03
24.13
13.60
14.67
24
26.71
Gross margin%
12.67
11.63
10.92
8.47
8.36
9.99
10.62
11.49
11.95
14.46
15.44
11.49
11.20
33
12.16
Operating margin%
21.14
23.67
26.53
27.50
30.24
30.28
31.25
31.80
31.57
31.05
5.31
31.25
30.26
21
23.65
Net margin%
14.51
12.91
13.83
14.11
15.17
15.74
17.71
16.15
14.99
15.17
26.42
15.74
15.08
68
33.77
P/E ratio (avg)x
13.58
13.16
12.56
12.17
13.75
14.84
15.20
15.47
16.85
18.71
10.94
15.47
14.29
21
34.25
EV/EBITx
52.94
56.01
67.57
68.45
67.52
76.35
88.28
102.6
116.7
119.3
16.97
102.6
72.40
73
20.86
FCF yield (avg)%
13.35
13.42
12.35
11.67
11.15
11.01
10.76
11.08
13.83
11.69
22.73
11.08
11.68
34
16.37
FCF margin%
21.05
19.95
22.38
21.78
22.09
23.66
20.85
18.55
18.58
15.63
25.86
18.58
20.95
26
0.337
FCF / Net incomex
0.669
0.703
0.768
0.740
0.696
0.704
0.686
0.781
0.888
0.875
0.307
0.781
0.722
54
5.96
ROIC%
11.57
12.28
11.70
8.79
7.36
7.25
9.72
12.27
10.75
12.09
12.30
10.75
11.16
94
25.42
Return on equity%
24.31
26.98
25.28
25.07
23.94
23.34
21.83
23.29
22.96
23.74
25.64
23.29
23.84
23
24.57
Return on assets%
34.71
31.83
31.85
33.13
35.23
37.18
36.94
36.82
34.06
36.30
28.59
36.82
34.97
59
0.96
EPS$
4.20
4.18
3.96
4.66
4.91
5.52
5.80
6.76
7.49
7.88
1.04
9.93%
5.91%
—
8.63
EPS growth%
15.78
17.45
15.26
13.60
16.30
19.22
19.29
17.26
20.12
21.36
18.70
19.29
17.36
86
3.14
Bookvalue per sh$
6.81
6.67
7.27
7.96
9.31
9.55
10.10
10.95
11.24
11.63
3.78
4.55%
7.49%
—
2.19
FCF per share$
2.43
2.54
2.79
2.84
2.77
3.01
3.32
3.81
4.16
4.18
5.41
8.56%
5.45%
—
5.51
Dividend per sh$
4.30
4.14
3.97
3.73
3.76
3.93
4.26
4.24
3.86
3.53
4.71
(1.23%)
(1.34%)
—
18.15
Div yield (avg)%
23.28
26.08
27.68
27.73
29.41
28.57
28.57
27.80
27.69
29.15
8.34
28.57
27.77
61
22.11
Payout ratio%
24.54
24.56
25.63
25.64
23.38
21.77
20.96
23.32
20.67
21.25
2.20
21.25
23.35
25
135.2
Shares (diluted)M
205.6
219.2
235.7
228.9
228.6
253.8
271.1
311.8
348.0
332.4
130.3
7.78%
5.53%
52
6.08
Buyback yield%
18.40
16.34
13.65
13.54
12.49
14.79
12.28
10.12
9.99
8.44
9.10
10.12
13.01
91
0.770
D/E ratiox
0.537
0.491
0.472
0.478
0.506
0.551
0.539
0.584
0.556
0.523
0.538
0.551
0.530
74
1.581
Enterprise value$B
1.290
1.294
1.208
1.317
1.391
1.557
1.597
1.587
1.803
1.677
1.230
3.81%
2.90%
40
0.844
LT debt$B
0.638
0.626
0.629
0.665
0.748
0.763
0.904
0.953
1.104
1.281
0.409
11.35%
7.22%
64
Revenue
$1.844B
1.54%
1.00×
Cost of revenue
$925.5M
1.35%
0.98×
Operating expenses
$352.4M
2.17%
1.06×