1.115
Revenue$B
1.647
1.717
1.808
1.957
2.052
2.157
2.322
2.512
2.672
2.859
1.204
6.86%
6.30%
20
24.14
Revenue growth%
11.99
10.60
7.98
7.92
10.15
12.26
10.45
10.24
12.48
11.45
19.03
11.45
10.53
19
5.52
Gross margin%
24.54
27.52
26.95
24.80
22.63
20.59
17.96
19.59
21.78
24.77
10.90
20.59
23.59
31
4.11
Operating margin%
16.96
16.05
13.58
14.07
14.69
13.66
12.38
13.75
15.69
14.89
20.76
13.75
14.38
17
5.04
Net margin%
34.05
34.72
34.02
34.35
34.41
33.58
30.88
28.13
28.09
27.88
26.70
28.13
33.80
81
13.78
P/E ratio (avg)x
11.23
12.29
12.23
12.47
12.73
11.51
10.62
10.52
10.20
11.09
33.81
10.62
11.37
93
16.46
EV/EBITx
40.75
38.79
41.82
49.06
47.85
50.15
51.81
61.28
66.41
72.61
8.128
61.28
49.61
52
25.40
FCF yield (avg)%
30.52
29.25
26.57
29.35
31.13
28.63
30.03
30.99
28.65
26.98
22.01
28.65
29.30
31
3.59
FCF margin%
36.13
38.03
36.40
38.95
37.75
35.90
34.56
33.76
35.38
36.19
19.05
35.38
36.16
81
1.374
FCF / Net incomex
0.887
0.800
0.769
0.846
0.921
0.850
0.818
0.877
0.825
0.780
1.512
0.825
0.836
69
20.27
ROIC%
27.45
26.07
28.86
27.92
29.58
29.47
28.64
29.97
30.16
28.71
10.14
29.47
28.79
33
15.14
Return on equity%
8.44
7.88
5.18
2.93
1.74
2.17
4.80
7.54
9.83
10.40
25.42
7.54
6.36
8
4.07
Return on assets%
23.29
22.18
24.36
21.84
23.25
20.47
18.01
19.31
21.05
23.30
12.33
20.47
22.01
65
13.35
EPS$
11.94
11.73
11.56
11.95
11.50
13.01
13.71
12.90
13.69
15.60
14.11
6.29%
3.46%
—
8.55
EPS growth%
12.45
10.65
8.62
10.04
10.16
12.99
10.81
10.57
10.01
12.18
20.00
10.81
10.61
26
12.71
Bookvalue per sh$
5.54
5.40
5.07
5.81
6.65
6.27
6.29
6.67
6.69
7.65
7.33
2.86%
2.92%
—
9.23
FCF per share$
1.87
1.82
1.67
1.81
1.70
1.65
1.52
1.60
1.68
1.82
5.64
1.43%
(0.98%)
—
6.69
Dividend per sh$
13.62
15.11
15.60
18.61
21.63
21.73
26.45
31.01
31.70
31.10
10.72
7.53%
9.12%
—
27.45
Div yield (avg)%
6.81
7.86
10.83
10.20
12.75
10.82
12.45
12.51
13.48
12.74
13.44
12.51
11.64
23
12.76
Payout ratio%
18.49
18.24
20.25
18.78
17.96
20.04
17.87
18.65
20.21
20.56
19.00
20.04
18.72
28
102.3
Shares (diluted)M
100.7
101.9
101.0
113.1
115.0
116.5
129.3
142.2
159.0
167.2
106.0
7.78%
4.47%
90
6.68
Buyback yield%
14.79
16.82
18.04
16.85
16.57
16.14
13.73
15.84
15.36
16.25
12.16
15.84
16.20
28
1.079
D/E ratiox
0.147
0.170
0.193
0.191
0.206
0.212
0.246
0.266
0.255
0.247
1.541
0.247
0.209
74
1.650
Enterprise value$B
1.102
1.191
1.015
0.948
1.025
1.061
0.919
0.868
0.931
0.939
0.394
(1.73%)
(2.87%)
51
0.497
LT debt$B
0.470
0.485
0.464
0.503
0.445
0.484
0.464
0.467
0.500
0.531
1.940
3.60%
(0.10%)
79
Revenue
$2.859B
6.30%
1.00×
Cost of revenue
$1.468B
6.55%
1.02×
Operating expenses
$658.8M
6.20%
0.99×
Cash and investments
17.14%
Goodwill & intangibles
15.39%
Spread over hurdle
(3.66%)