1.908
Revenue$B
2.393
2.582
2.782
2.990
3.152
3.422
3.581
3.773
3.943
4.236
2.088
6.09%
6.32%
75
7.13
Revenue growth%
21.59
22.73
21.99
19.48
22.16
22.77
21.57
24.35
25.86
24.48
26.54
24.35
22.44
54
9.40
Gross margin%
30.11
32.32
34.34
31.65
28.88
26.15
27.57
26.53
29.07
30.75
21.80
27.57
29.59
43
9.22
Operating margin%
26.34
23.51
24.94
24.36
26.34
23.68
23.34
26.08
26.63
25.88
20.75
25.88
25.41
63
22.67
Net margin%
21.52
19.62
20.17
19.57
21.12
21.68
18.99
17.19
18.85
18.51
5.75
18.85
19.60
88
34.81
P/E ratio (avg)x
20.34
21.02
23.77
22.24
24.05
23.65
23.35
23.30
21.59
21.18
34.10
23.30
22.77
36
29.61
EV/EBITx
34.17
31.19
29.69
30.34
28.35
29.67
27.84
24.35
22.35
23.09
29.03
24.35
29.01
43
4.46
FCF yield (avg)%
12.52
13.69
14.38
16.82
16.66
18.57
19.53
17.92
18.15
16.32
9.61
18.15
16.74
21
10.84
FCF margin%
7.74
4.94
6.60
4.22
6.49
6.38
6.87
7.46
8.93
11.64
21.63
7.46
6.73
60
0.191
FCF / Net incomex
0.657
0.724
0.755
0.763
0.884
0.881
0.998
1.147
1.155
1.245
0.650
1.147
0.883
38
7.77
ROIC%
4.74
3.80
4.12
2.64
4.21
4.26
5.63
3.65
5.35
5.92
22.10
5.35
4.24
84
21.80
Return on equity%
15.38
15.15
12.36
13.94
11.98
8.99
9.75
12.35
15.30
13.01
20.92
12.35
12.68
81
24.21
Return on assets%
23.59
22.56
25.41
26.25
23.78
23.89
25.92
24.00
23.08
24.61
15.62
24.00
23.94
57
0.41
EPS$
1.15
1.22
1.24
1.30
1.38
1.40
1.35
1.35
1.44
1.62
0.45
3.19%
4.59%
—
24.86
EPS growth%
8.41
8.34
8.92
6.28
8.94
6.75
6.44
9.07
9.58
9.79
12.94
9.07
8.66
64
0.44
Bookvalue per sh$
1.90
1.86
1.92
2.26
2.22
2.20
2.41
2.74
2.84
3.30
1.85
8.22%
6.80%
—
1.80
FCF per share$
0.83
0.91
0.92
0.94
0.90
0.86
0.82
0.78
0.81
0.84
0.34
(1.54%)
0.30%
—
1.24
Dividend per sh$
1.70
1.57
1.58
1.70
1.89
2.11
2.25
2.41
2.14
2.26
0.67
3.68%
2.32%
—
29.50
Div yield (avg)%
0.40
0.81
2.61
2.94
5.27
3.46
6.35
8.03
7.17
9.43
28.71
7.17
4.37
37
20.17
Payout ratio%
20.93
21.32
20.40
20.60
21.37
18.58
16.19
17.70
17.29
16.72
29.71
17.29
19.49
91
1.104
Shares (diluted)B
1.850
1.965
1.965
1.867
1.948
2.089
2.339
2.272
2.313
2.453
1.104
4.72%
3.65%
68
25.97
Buyback yield%
0.56
2.12
0.45
0.71
0.40
0.40
1.08
1.32
3.22
0.95
22.06
1.08
0.83
26
0.192
D/E ratiox
0.860
0.845
0.778
0.727
0.684
0.644
0.681
0.600
0.656
0.672
0.601
0.656
0.682
28
0.173
Enterprise value$B
2.881
2.763
2.849
2.975
3.072
3.477
4.068
4.685
5.481
6.165
1.580
14.95%
9.45%
36
3.598
LT debt$B
1.741
1.811
2.180
2.504
2.868
3.479
4.054
4.770
5.743
5.829
0.464
15.24%
14.41%
81
Revenue
$4.236B
6.32%
1.00×
Cost of revenue
$2.899B
6.24%
0.99×
Operating expenses
$724.9M
5.96%
0.97×
Cash and investments
19.34%
Spread over hurdle
12.71%