0.664
Revenue$B
1.172
1.230
1.296
1.355
1.434
1.503
1.622
1.744
1.819
1.934
0.682
6.16%
5.62%
49
6.01
Revenue growth%
28.53
30.49
32.57
31.77
29.98
28.97
31.26
29.45
29.11
29.61
8.89
29.45
29.80
57
17.02
Gross margin%
25.67
26.59
27.95
27.16
29.64
30.77
28.77
29.71
28.38
26.31
25.36
28.77
28.17
84
26.54
Operating margin%
1.70
3.30
1.87
1.33
2.98
3.83
2.27
3.48
4.36
4.74
8.25
3.83
3.14
69
26.73
Net margin%
17.56
15.91
14.77
13.17
12.25
12.80
14.03
14.14
15.37
13.68
13.50
14.03
14.09
43
6.910
P/E ratio (avg)x
36.76
39.59
43.30
44.46
51.71
57.13
58.46
66.74
72.11
76.88
8.013
66.74
54.42
46
14.39
EV/EBITx
31.35
29.67
31.83
28.38
28.67
30.92
29.51
29.20
31.76
28.64
24.63
29.51
29.59
26
17.25
FCF yield (avg)%
18.25
20.98
21.48
21.03
22.90
25.06
24.01
25.49
28.18
31.09
8.46
25.49
23.46
93
15.18
FCF margin%
11.34
8.63
5.68
5.12
4.22
3.69
6.14
5.44
8.43
8.06
18.33
6.14
5.91
14
1.737
FCF / Net incomex
0.809
0.888
0.942
0.879
0.889
0.935
1.044
1.073
1.207
1.280
1.402
1.073
0.939
40
21.81
ROIC%
11.44
10.83
8.66
7.97
5.70
2.74
3.76
6.56
7.46
5.82
26.01
5.82
7.01
75
2.35
Return on equity%
22.01
19.32
19.75
19.41
20.87
23.46
25.46
22.79
23.84
25.18
27.70
23.84
22.40
19
11.34
Return on assets%
27.55
26.49
27.62
30.18
30.40
27.44
30.04
32.01
33.26
35.55
20.08
32.01
30.11
52
2.80
EPS$
4.79
4.84
4.95
5.83
6.18
6.83
8.06
8.21
8.57
8.65
3.09
6.96%
7.91%
—
8.43
EPS growth%
16.42
18.37
18.16
19.78
17.60
18.14
17.55
17.32
18.39
15.52
27.98
17.55
17.87
70
3.74
Bookvalue per sh$
4.18
3.88
4.01
3.81
3.51
3.29
3.24
3.49
3.67
3.11
4.63
(2.40%)
(2.65%)
—
3.92
FCF per share$
7.24
6.55
6.38
7.14
7.44
8.38
9.49
8.84
9.40
9.16
4.66
4.24%
3.48%
—
2.88
Dividend per sh$
6.79
6.79
7.53
7.47
7.50
6.98
7.88
7.39
7.64
7.47
5.15
(0.06%)
1.07%
—
17.04
Div yield (avg)%
18.20
19.77
17.79
15.40
17.12
19.38
19.84
18.41
18.17
17.77
3.62
18.41
18.19
54
24.47
Payout ratio%
25.86
27.79
25.34
22.39
25.19
26.06
26.91
25.19
25.88
28.59
6.92
26.06
25.87
74
150.1
Shares (diluted)M
214.3
256.7
291.4
328.7
338.7
354.1
349.8
385.2
390.6
384.3
152.7
2.56%
6.94%
34
16.73
Buyback yield%
7.12
8.75
10.50
9.21
7.37
7.07
6.80
8.80
11.05
11.78
3.43
8.80
8.77
18
1.307
D/E ratiox
1.155
1.260
1.182
1.116
1.213
1.382
1.329
1.264
1.362
1.296
1.018
1.329
1.262
94
1.478
Enterprise value$B
1.824
1.732
1.814
1.926
1.785
1.867
2.124
2.410
2.548
2.527
0.876
7.20%
3.48%
16
0.840
LT debt$B
0.297
0.263
0.237
0.215
0.215
0.223
0.250
0.254
0.270
0.303
1.421
7.10%
(0.10%)
68
Revenue
$1.934B
5.62%
1.00×
Cost of revenue
$1.184B
5.68%
1.01×
Operating expenses
$318.6M
5.67%
1.01×
Goodwill & intangibles
15.48%
Cash and investments
15.24%
Spread over hurdle
(0.34%)