0.846
Revenue$B
1.648
1.759
1.881
1.976
2.065
2.178
2.328
2.490
2.665
2.745
0.887
5.86%
5.50%
17
29.63
Revenue growth%
26.73
28.84
27.30
27.52
28.74
28.36
29.92
30.95
32.34
33.55
12.93
30.95
28.79
22
4.68
Gross margin%
24.01
23.76
25.38
25.30
24.55
23.38
23.64
22.29
20.48
18.74
4.41
22.29
23.70
29
19.06
Operating margin%
6.02
4.55
4.12
4.00
3.56
3.87
6.44
7.49
6.97
5.28
29.41
6.44
4.91
43
16.12
Net margin%
10.69
13.04
14.27
16.54
14.22
16.17
18.78
19.15
21.36
23.86
7.53
19.15
16.35
78
36.76
P/E ratio (avg)x
23.45
23.39
20.95
19.69
20.04
17.40
16.37
15.50
15.21
14.73
7.850
15.50
18.55
78
7.544
EV/EBITx
34.71
34.41
35.89
36.30
32.67
32.00
34.40
32.23
35.10
38.46
6.599
34.40
34.56
54
27.50
FCF yield (avg)%
14.24
14.04
14.04
16.86
19.78
21.72
19.08
17.13
18.70
18.44
18.21
18.70
17.79
54
27.50
FCF margin%
11.92
12.11
10.59
9.38
7.65
5.11
6.75
4.59
1.84
1.03
3.01
4.59
7.20
18
0.995
FCF / Net incomex
0.439
0.467
0.492
0.472
0.467
0.429
0.388
0.418
0.399
0.379
1.523
0.399
0.434
5
14.41
ROIC%
33.37
33.97
36.01
38.81
40.41
38.16
36.07
37.07
39.65
41.15
22.20
38.16
37.62
77
26.33
Return on equity%
18.91
16.62
17.56
16.12
13.34
13.73
16.10
14.70
16.95
16.02
14.42
16.02
16.11
72
3.02
Return on assets%
11.73
12.16
10.15
9.85
9.47
11.12
12.78
11.33
13.67
13.68
20.88
12.78
11.53
65
4.15
EPS$
2.56
2.68
2.87
3.02
2.82
3.02
2.86
3.11
3.29
3.36
4.26
3.54%
3.36%
—
21.18
EPS growth%
10.75
10.34
10.52
9.29
7.67
10.54
8.65
11.50
12.36
11.12
7.96
11.12
10.53
34
2.46
Bookvalue per sh$
1.90
2.17
2.44
2.73
2.76
2.95
2.97
3.04
3.20
3.35
2.08
3.91%
5.40%
—
5.25
FCF per share$
7.47
7.14
8.01
9.38
10.18
10.30
10.17
9.85
9.87
11.31
1.17
2.12%
5.34%
—
1.06
Dividend per sh$
7.49
8.76
10.53
12.32
14.87
14.64
16.23
18.75
20.21
20.11
5.58
6.22%
12.53%
—
11.08
Div yield (avg)%
24.94
23.47
25.46
22.90
23.67
21.51
23.65
26.28
24.37
25.12
21.95
24.37
24.02
37
15.33
Payout ratio%
9.33
11.59
14.46
16.44
17.20
19.84
19.56
17.33
18.92
19.46
7.77
19.46
17.26
52
399.3
Shares (diluted)M
548.2
617.9
693.0
647.3
669.0
681.3
730.0
765.3
822.7
829.1
401.7
4.38%
4.92%
32
21.09
Buyback yield%
17.07
17.87
18.88
16.81
14.26
15.13
13.49
11.00
9.11
7.56
24.18
11.00
14.70
7
1.624
D/E ratiox
0.951
1.117
1.287
1.521
1.676
1.877
1.847
2.209
2.215
2.534
1.689
2.209
1.762
72
2.361
Enterprise value$B
2.945
3.034
2.880
2.877
3.238
3.421
3.091
3.152
3.192
3.055
2.834
(1.16%)
0.66%
25
0.855
LT debt$B
3.442
3.864
4.506
4.479
4.857
5.091
5.141
5.012
5.094
4.898
1.957
0.17%
5.03%
57
Revenue
$2.745B
5.50%
1.00×
Cost of revenue
$1.592B
5.64%
1.01×
Operating expenses
$590.4M
5.26%
0.98×
Cash and investments
19.08%
Spread over hurdle
15.30%