1.596
Revenue$B
4.571
4.633
4.704
4.746
4.823
4.987
5.086
5.227
5.196
5.167
1.731
1.39%
1.36%
62
25.62
Revenue growth%
7.81
4.90
7.59
5.16
5.23
5.57
8.14
5.60
4.34
5.13
26.90
5.57
5.40
75
7.92
Gross margin%
5.12
4.51
4.36
5.90
5.95
7.31
7.52
7.39
9.98
11.75
8.21
7.52
6.63
63
24.01
Operating margin%
7.59
10.58
10.42
11.65
12.25
10.49
10.63
8.17
10.97
8.04
3.52
10.49
10.54
84
24.92
Net margin%
16.24
17.15
19.18
16.91
17.20
18.50
20.58
17.83
20.03
19.01
22.60
19.01
18.17
24
25.23
P/E ratio (avg)x
38.61
35.33
32.39
31.74
36.04
39.08
39.30
41.45
41.40
43.82
20.18
41.40
38.84
13
35.70
EV/EBITx
12.04
12.38
11.05
11.52
10.19
10.28
9.578
9.237
7.924
7.978
28.02
9.237
10.23
89
13.61
FCF yield (avg)%
0.40
0.40
3.11
1.51
0.42
0.40
1.73
4.11
3.60
0.66
2.82
1.73
1.09
45
27.74
FCF margin%
24.09
24.89
24.46
25.15
24.87
26.32
24.71
26.84
24.38
22.24
21.28
24.71
24.79
62
0.474
FCF / Net incomex
0.851
0.875
0.956
1.052
1.157
1.218
1.397
1.419
1.510
1.749
0.914
1.419
1.187
18
29.08
ROIC%
14.47
15.35
18.34
15.37
17.05
14.55
16.07
16.35
18.54
19.68
23.71
16.35
16.21
28
15.58
Return on equity%
20.02
22.41
21.09
21.90
22.26
19.70
20.61
19.03
19.82
17.87
4.54
19.70
20.32
16
4.48
Return on assets%
24.39
26.74
29.49
31.12
29.48
29.85
28.83
30.41
28.39
29.75
19.87
29.75
29.49
74
0.14
EPS$
0.88
0.89
1.05
1.22
1.24
1.38
1.38
1.37
1.58
1.61
0.15
5.27%
6.71%
—
24.31
EPS growth%
29.44
26.73
26.64
27.54
29.42
28.74
31.30
31.46
34.06
34.17
22.83
31.46
29.43
64
0.49
Bookvalue per sh$
1.25
1.39
1.33
1.46
1.50
1.52
1.54
1.59
1.70
1.87
0.37
4.56%
4.67%
—
0.25
FCF per share$
0.53
0.51
0.46
0.46
0.41
0.39
0.34
0.30
0.31
0.31
0.49
(5.21%)
(5.42%)
—
0.77
Dividend per sh$
0.82
0.81
0.94
1.06
1.22
1.35
1.59
1.57
1.71
1.99
0.62
10.35%
9.62%
—
21.41
Div yield (avg)%
11.51
9.14
10.09
11.72
9.83
12.23
9.29
7.17
6.88
5.67
2.86
7.17
9.56
46
16.16
Payout ratio%
12.86
11.16
11.93
14.65
15.41
17.18
15.80
15.05
14.38
14.32
18.15
15.05
14.52
81
6.273
Shares (diluted)B
6.135
5.871
5.472
5.682
6.019
6.143
6.653
5.666
5.715
6.013
6.013
(0.02%)
0.17%
51
21.66
Buyback yield%
6.00
8.87
7.39
7.13
8.95
11.13
12.44
11.96
10.90
11.92
13.11
11.92
9.92
43
1.301
D/E ratiox
1.178
1.090
1.179
1.252
1.133
1.159
1.175
1.280
1.254
1.350
1.605
1.254
1.179
11
1.702
Enterprise value$B
5.099
5.676
6.195
6.602
7.129
8.307
9.689
10.67
11.62
12.16
3.563
11.26%
9.64%
68
4.733
LT debt$B
4.119
4.530
4.855
4.493
4.623
5.289
6.116
6.905
6.701
6.401
4.380
6.72%
4.33%
31
Revenue
$5.167B
1.36%
1.00×
Cost of revenue
$3.002B
1.43%
1.01×
Operating expenses
$634.9M
1.34%
1.00×
Cash and investments
14.47%
Spread over hurdle
20.28%