2.145
Revenue$B
1.627
1.705
1.729
1.779
1.839
1.947
1.984
2.062
2.117
2.173
2.401
3.40%
3.16%
65
7.80
Revenue growth%
17.50
17.46
19.37
16.60
17.47
14.89
17.62
18.31
21.31
21.38
12.63
18.31
17.56
78
19.14
Gross margin%
8.97
9.30
7.98
9.70
11.94
10.60
7.72
7.51
8.17
11.13
12.95
8.17
9.13
37
15.99
Operating margin%
4.11
4.49
4.45
3.49
2.43
1.43
3.89
3.46
5.17
7.48
18.76
3.89
4.00
43
3.67
Net margin%
19.47
16.97
19.55
19.46
20.82
23.55
24.48
26.32
25.68
23.65
13.57
24.48
22.19
43
28.16
P/E ratio (avg)x
30.58
33.79
32.69
34.34
34.65
36.42
38.69
43.04
47.56
52.26
7.622
43.04
35.53
33
28.72
EV/EBITx
39.92
38.97
41.50
44.03
46.48
52.91
54.75
62.20
66.67
75.83
18.68
62.20
49.69
66
8.62
FCF yield (avg)%
6.41
4.60
5.72
3.99
2.12
5.04
2.31
3.76
1.37
2.59
21.26
2.59
3.88
31
16.42
FCF margin%
18.13
15.63
15.89
15.90
16.98
16.68
13.99
16.97
16.27
16.76
15.01
16.68
16.47
82
0.683
FCF / Net incomex
0.346
0.332
0.381
0.368
0.385
0.447
0.495
0.477
0.488
0.525
1.202
0.488
0.416
30
23.64
ROIC%
12.58
11.27
9.78
11.95
11.60
13.80
14.54
11.63
11.59
9.01
7.43
11.63
11.61
94
10.33
Return on equity%
20.37
22.60
24.83
22.58
25.14
26.70
24.99
25.37
24.06
23.24
18.80
24.99
24.44
13
6.47
Return on assets%
23.27
24.17
24.97
25.35
27.11
24.96
24.31
21.47
22.42
22.91
9.47
22.91
24.24
12
1.64
EPS$
1.44
1.46
1.40
1.38
1.54
1.74
1.59
1.76
2.00
1.95
1.68
4.89%
4.21%
—
7.50
EPS growth%
27.98
26.81
27.05
29.84
28.59
29.92
31.48
28.55
27.44
29.69
25.32
29.69
28.57
64
2.67
Bookvalue per sh$
2.21
2.24
2.39
2.63
2.80
3.14
3.34
3.16
2.99
3.15
2.96
2.39%
4.89%
—
2.01
FCF per share$
2.11
2.10
1.97
2.00
2.12
1.83
1.99
1.73
1.51
1.37
2.07
(8.32%)
(5.40%)
—
0.75
Dividend per sh$
3.88
4.37
4.80
5.38
5.10
4.79
5.57
5.25
4.91
5.03
2.75
(0.29%)
2.71%
—
24.20
Div yield (avg)%
12.07
14.24
13.04
10.76
13.72
12.89
11.04
10.47
8.09
6.83
28.28
10.47
11.55
16
13.16
Payout ratio%
15.49
14.21
13.71
12.96
10.62
12.34
13.58
15.72
12.77
13.34
18.55
13.34
13.46
54
0.482
Shares (diluted)B
0.713
0.808
0.885
0.951
1.133
1.204
1.249
1.263
1.240
1.409
0.462
4.46%
7.10%
64
11.88
Buyback yield%
28.25
29.58
27.73
26.06
25.72
24.06
23.24
25.16
24.82
25.30
24.20
24.82
25.51
11
0.741
D/E ratiox
1.281
1.370
1.594
1.620
1.710
1.829
2.030
2.213
2.244
2.293
1.564
2.213
1.770
89
1.343
Enterprise value$B
1.493
1.534
1.763
1.645
1.548
1.654
1.923
1.821
1.984
1.907
1.494
4.26%
2.88%
84
0.323
LT debt$B
1.175
1.312
1.387
1.414
1.607
1.589
1.724
2.066
2.428
2.753
2.192
11.36%
10.26%
29
Revenue
$2.173B
3.16%
1.00×
Cost of revenue
$1.257B
2.87%
0.97×
Operating expenses
$433.9M
4.05%
1.09×
Goodwill & intangibles
15.53%
Cash and investments
14.75%
Spread over hurdle
13.37%