0.113
Revenue$B
1.697
1.777
1.877
2.006
2.097
2.207
2.399
2.557
2.658
2.760
0.120
5.65%
5.71%
56
9.36
Revenue growth%
3.16
0.91
3.19
5.86
8.72
10.42
7.53
9.50
10.80
9.36
29.55
9.50
8.12
53
3.34
Gross margin%
24.36
24.18
23.40
21.54
22.34
19.37
17.88
17.76
17.63
15.27
25.70
17.76
20.46
63
5.74
Operating margin%
14.78
14.25
15.52
13.76
10.79
10.84
7.94
10.71
11.63
10.78
15.49
10.78
11.24
30
4.00
Net margin%
22.51
25.40
28.19
26.86
26.84
28.20
30.79
33.72
32.42
34.31
26.72
32.42
28.19
70
37.51
P/E ratio (avg)x
14.07
13.93
15.98
15.49
17.94
20.36
24.50
28.31
33.63
38.90
8.271
28.31
19.15
45
8.024
EV/EBITx
24.95
25.41
27.26
28.95
28.64
31.63
33.28
33.54
39.55
45.79
18.81
33.54
30.29
79
27.80
FCF yield (avg)%
7.56
7.48
8.06
7.72
4.76
6.76
5.62
4.25
3.87
3.56
27.55
4.25
6.19
8
8.61
FCF margin%
25.52
25.67
26.01
27.45
24.89
25.14
22.23
20.23
21.11
22.95
17.02
22.23
25.01
80
0.430
FCF / Net incomex
0.443
0.434
0.453
0.422
0.381
0.365
0.319
0.313
0.327
0.344
1.360
0.327
0.373
86
2.57
ROIC%
0.40
3.33
1.63
1.11
3.76
6.41
7.25
4.68
6.75
5.63
5.39
6.41
4.22
21
18.47
Return on equity%
6.91
4.67
7.27
6.07
5.97
7.34
8.43
11.16
11.33
14.01
8.69
11.16
7.31
41
4.03
Return on assets%
26.40
24.26
23.32
20.40
20.99
18.68
19.81
17.34
14.74
15.48
15.14
17.34
20.10
85
1.43
EPS$
1.70
1.67
1.92
2.14
2.11
2.05
2.43
2.36
2.49
2.83
1.55
6.08%
5.27%
—
5.88
EPS growth%
12.44
14.89
16.90
17.70
19.90
19.44
19.65
21.65
22.06
23.22
7.99
21.65
19.54
16
0.40
Bookvalue per sh$
1.98
1.96
2.05
1.97
2.11
2.26
2.21
2.17
2.20
2.15
1.89
0.44%
2.02%
—
1.16
FCF per share$
2.47
2.44
2.45
2.63
2.78
3.14
3.41
3.53
3.47
3.70
1.35
5.85%
5.73%
—
1.34
Dividend per sh$
0.44
0.46
0.39
0.38
0.39
0.35
0.31
0.29
0.28
0.29
1.93
(5.55%)
(5.57%)
—
18.54
Div yield (avg)%
21.33
19.99
20.95
18.98
19.70
21.80
23.68
24.71
25.70
24.97
25.97
24.71
21.56
92
28.92
Payout ratio%
16.53
16.77
16.84
13.95
13.30
14.64
14.24
17.21
17.37
19.24
17.12
17.21
16.65
8
0.668
Shares (diluted)B
1.082
1.206
1.410
1.437
1.402
1.658
1.796
1.956
2.182
2.521
0.685
12.46%
9.50%
22
24.68
Buyback yield%
23.32
25.64
24.21
25.62
28.44
28.92
28.06
26.32
26.78
26.74
29.16
26.78
26.53
14
0.150
D/E ratiox
1.164
1.191
1.170
1.170
1.149
1.128
0.981
1.001
0.927
0.970
0.389
0.981
1.138
80
2.543
Enterprise value$B
1.502
1.519
1.591
1.703
1.787
1.770
1.697
1.634
1.561
1.407
2.518
(4.67%)
(1.54%)
19
2.542
LT debt$B
0.389
0.374
0.421
0.454
0.486
0.470
0.454
0.507
0.533
0.591
2.352
4.01%
3.59%
44
Revenue
$2.760B
5.71%
1.00×
Cost of revenue
$1.451B
5.60%
0.99×
Operating expenses
$646.3M
6.05%
1.03×
Cash and investments
17.68%
Goodwill & intangibles
14.80%
Spread over hurdle
49.65%