0.624
Revenue$B
2.334
2.506
2.666
2.782
2.985
3.156
3.272
3.496
3.721
3.927
0.652
5.64%
5.76%
65
20.47
Revenue growth%
1.52
4.38
1.45
3.44
5.38
8.00
6.46
5.90
6.97
7.14
22.83
6.97
5.64
80
28.17
Gross margin%
15.10
13.05
13.18
13.18
14.52
15.57
13.57
14.05
13.62
10.87
29.23
13.62
13.60
61
6.72
Operating margin%
10.20
10.17
13.14
11.47
9.06
10.93
9.17
11.92
9.58
9.32
13.81
9.58
10.19
84
10.84
Net margin%
23.73
25.08
25.47
25.46
27.22
29.63
27.94
27.17
29.51
28.94
19.23
28.94
27.20
67
37.40
P/E ratio (avg)x
16.20
18.00
16.71
17.92
17.76
18.30
19.20
17.87
17.29
19.72
11.73
18.30
17.89
43
32.79
EV/EBITx
12.39
13.70
15.28
15.46
16.82
19.15
20.14
21.61
23.43
24.46
20.14
21.61
17.99
39
17.11
FCF yield (avg)%
15.39
16.66
16.64
15.52
14.51
17.48
17.25
19.90
22.19
21.69
3.71
19.90
16.95
21
22.94
FCF margin%
28.50
25.77
22.83
22.65
21.98
22.95
25.34
23.18
23.89
21.23
6.52
23.18
23.06
76
0.734
FCF / Net incomex
0.424
0.448
0.457
0.422
0.407
0.376
0.386
0.403
0.456
0.446
0.413
0.403
0.423
20
25.47
ROIC%
11.80
11.53
14.05
11.76
12.24
14.68
16.56
18.59
20.13
20.46
19.55
18.59
14.36
66
19.92
Return on equity%
23.53
26.39
23.62
21.54
21.75
22.58
20.09
21.21
20.72
22.15
14.32
21.21
21.95
61
2.62
Return on assets%
23.14
26.13
23.50
22.00
22.82
21.63
23.01
22.02
20.36
21.31
28.50
21.63
22.42
78
16.23
EPS$
15.08
14.29
15.98
17.15
15.72
14.27
14.36
13.55
12.54
11.94
16.83
(5.35%)
(2.14%)
—
12.16
EPS growth%
21.81
24.27
27.03
28.33
30.50
30.17
32.74
29.83
29.33
32.32
20.35
30.17
29.58
84
9.34
Bookvalue per sh$
10.30
11.05
12.95
12.71
13.92
14.41
15.08
16.71
17.28
17.55
23.52
4.75%
5.46%
—
5.91
FCF per share$
18.86
22.42
24.75
25.59
27.34
29.89
35.09
40.83
44.99
47.69
4.98
11.77%
10.77%
—
6.02
Dividend per sh$
6.46
6.94
6.13
5.61
6.00
6.37
6.78
6.53
7.19
6.74
17.11
2.33%
(0.73%)
—
11.76
Div yield (avg)%
0.86
0.74
3.68
6.32
7.53
8.90
11.81
10.11
11.10
13.53
11.11
11.10
8.21
37
9.88
Payout ratio%
2.75
2.27
2.26
1.73
1.28
0.40
0.40
3.33
2.15
0.40
8.96
0.40
1.94
12
51.52
Shares (diluted)M
57.31
52.17
53.21
59.26
57.07
53.35
56.41
59.40
55.26
49.36
53.54
(2.86%)
(0.84%)
41
18.85
Buyback yield%
19.22
21.05
24.04
25.03
22.50
24.97
24.75
22.90
24.91
27.14
29.28
24.91
24.40
16
0.176
D/E ratiox
0.123
0.120
0.106
0.106
0.107
0.101
0.094
0.088
0.078
0.069
1.484
0.088
0.103
78
0.413
Enterprise value$B
0.536
0.497
0.497
0.490
0.457
0.495
0.534
0.586
0.643
0.718
1.498
9.43%
1.87%
66
3.080
LT debt$B
2.427
2.136
1.977
2.026
2.200
2.158
2.141
2.142
2.071
2.231
1.729
0.29%
(0.51%)
14
Revenue
$3.927B
5.76%
1.00×
Cost of revenue
$1.923B
6.37%
1.06×
Operating expenses
$708.8M
5.15%
0.94×
Goodwill & intangibles
21.24%
Spread over hurdle
28.05%