0.533
Revenue$B
1.111
1.174
1.244
1.321
1.394
1.443
1.495
1.527
1.606
1.641
0.571
3.33%
4.43%
70
19.24
Revenue growth%
10.42
7.43
6.52
5.83
8.00
6.88
6.05
3.80
4.68
5.36
2.65
5.36
6.28
35
11.25
Gross margin%
30.50
30.73
31.71
33.18
31.95
33.05
35.17
36.58
36.69
39.11
18.89
36.58
33.11
60
23.85
Operating margin%
14.72
13.75
13.84
10.97
10.62
11.73
14.00
14.68
15.27
15.00
14.70
14.68
13.92
44
9.56
Net margin%
33.11
32.32
34.24
33.96
34.96
37.73
40.26
40.05
39.24
40.79
18.17
40.05
36.35
15
22.91
P/E ratio (avg)x
21.63
19.80
19.12
17.94
17.83
19.69
21.98
22.99
20.30
19.63
32.05
20.30
19.75
82
18.17
EV/EBITx
21.24
20.29
18.73
16.74
15.15
13.86
14.34
15.65
16.56
17.19
24.45
15.65
16.65
37
16.17
FCF yield (avg)%
0.40
0.40
1.86
3.24
3.87
6.81
9.05
7.21
7.22
8.24
24.76
7.22
5.34
79
16.56
FCF margin%
25.16
27.31
24.99
26.95
27.18
26.72
29.56
32.29
35.13
35.02
12.79
32.29
27.25
83
0.314
FCF / Net incomex
1.332
1.475
1.522
1.748
1.627
1.880
2.089
2.122
2.189
2.458
0.465
2.122
1.814
85
7.55
ROIC%
9.39
7.23
4.40
2.85
3.89
1.12
2.07
0.40
0.40
0.40
2.69
0.40
2.46
86
3.07
Return on equity%
1.43
1.84
3.82
1.36
0.40
1.90
0.40
2.51
3.92
5.17
21.44
2.51
1.87
48
28.84
Return on assets%
14.32
14.26
15.71
12.91
13.32
11.35
10.78
12.48
13.98
15.11
5.73
12.48
13.65
90
6.01
EPS$
1.29
1.22
1.14
1.00
1.01
1.08
0.95
1.00
1.05
0.93
6.42
(1.73%)
(3.12%)
—
12.80
EPS growth%
17.22
17.88
15.45
15.24
13.18
15.29
15.81
16.32
14.94
17.15
23.42
15.81
15.63
37
4.38
Bookvalue per sh$
2.80
3.21
3.19
3.32
3.18
3.38
3.48
3.31
3.15
3.17
1.43
(0.04%)
1.16%
—
8.42
FCF per share$
1.80
1.99
2.28
2.69
2.73
3.22
3.86
3.79
3.86
4.53
4.12
10.63%
9.80%
—
6.68
Dividend per sh$
5.14
5.07
4.74
5.11
4.66
5.22
5.33
5.39
5.85
5.71
2.06
4.14%
1.46%
—
15.86
Div yield (avg)%
13.27
16.08
15.69
13.54
10.58
8.39
8.88
6.17
4.74
6.74
3.21
6.74
9.73
66
14.55
Payout ratio%
20.17
19.43
19.34
20.00
21.22
20.06
20.62
17.67
16.34
17.69
3.82
17.69
19.72
60
217.9
Shares (diluted)M
287.4
269.4
255.3
272.6
271.8
248.9
269.5
277.3
310.5
287.0
209.9
1.10%
0.87%
33
24.89
Buyback yield%
23.37
25.23
27.37
28.50
27.76
29.90
30.22
31.83
33.31
35.43
11.11
31.83
29.20
53
1.262
D/E ratiox
0.358
0.369
0.407
0.426
0.430
0.431
0.435
0.458
0.513
0.499
1.215
0.458
0.430
80
0.754
Enterprise value$B
1.320
1.405
1.364
1.397
1.402
1.510
1.510
1.337
1.464
1.391
0.460
(0.16%)
1.01%
70
0.951
LT debt$B
1.223
1.255
1.264
1.315
1.254
1.228
1.248
1.243
1.250
1.391
0.579
2.10%
1.70%
25
Revenue
$1.641B
4.43%
1.00×
Cost of revenue
$942.7M
4.52%
1.01×
Operating expenses
$303.2M
4.44%
1.00×