0.734
Revenue$B
1.073
1.110
1.128
1.183
1.217
1.294
1.341
1.366
1.411
1.478
0.771
3.97%
3.61%
12
7.94
Revenue growth%
25.00
22.35
23.77
26.20
23.42
25.61
23.38
23.57
23.48
20.53
3.94
23.48
23.53
90
16.14
Gross margin%
13.44
10.63
7.71
10.26
9.00
10.61
10.62
12.01
12.39
13.80
23.98
12.01
10.62
68
18.87
Operating margin%
24.33
27.26
27.67
29.70
30.06
29.93
32.22
34.63
37.35
39.45
14.54
34.63
30.00
40
28.70
Net margin%
16.62
13.81
12.07
12.40
11.59
11.70
9.79
7.76
10.02
8.29
2.41
9.79
11.65
25
37.75
P/E ratio (avg)x
6.801
7.160
7.918
7.588
6.805
7.076
7.696
7.768
8.625
8.539
29.84
7.768
7.642
26
34.58
EV/EBITx
41.29
42.56
44.91
47.15
47.69
54.08
62.53
64.55
64.53
65.36
15.43
64.53
50.88
7
8.25
FCF yield (avg)%
13.49
12.69
11.88
12.93
14.86
16.58
13.93
15.40
15.91
15.70
2.90
15.70
14.39
74
10.88
FCF margin%
17.05
19.60
19.09
16.63
16.52
15.06
13.84
11.90
14.04
12.91
12.99
13.84
15.79
27
1.265
FCF / Net incomex
2.918
3.033
3.567
4.217
4.770
5.600
6.212
6.315
6.678
7.517
1.111
6.315
5.185
43
14.86
ROIC%
30.29
30.94
31.46
30.90
28.00
28.68
30.48
31.42
29.94
31.31
12.48
30.48
30.69
21
24.47
Return on equity%
14.49
14.64
16.64
15.64
14.30
12.37
9.47
12.27
11.85
10.14
19.52
11.85
13.34
36
20.66
Return on assets%
13.58
16.34
16.75
16.83
19.04
17.89
19.38
21.62
19.00
18.39
13.73
19.00
18.14
22
0.71
EPS$
5.32
5.91
5.83
6.19
6.94
8.27
9.22
10.73
12.30
14.51
0.77
15.90%
10.34%
—
14.77
EPS growth%
11.03
10.75
8.38
5.42
7.50
4.87
2.54
3.11
1.14
3.90
6.18
3.11
5.14
47
0.81
Bookvalue per sh$
3.53
3.64
4.04
4.48
4.86
5.25
5.54
5.19
5.39
5.74
4.43
3.36%
6.19%
—
0.85
FCF per share$
1.76
1.63
1.59
1.75
1.75
1.68
1.73
1.76
1.84
1.83
1.88
0.86%
0.88%
—
3.34
Dividend per sh$
4.48
4.31
4.59
4.43
5.10
5.44
6.24
6.99
7.12
7.72
3.63
8.63%
6.47%
—
2.86
Div yield (avg)%
8.18
9.41
11.70
11.27
11.25
11.29
9.83
8.87
7.02
6.40
25.84
8.87
9.62
63
7.36
Payout ratio%
18.87
19.03
19.01
18.22
21.03
21.14
19.17
17.28
20.03
21.28
28.94
20.03
19.10
63
286.7
Shares (diluted)M
459.4
493.3
497.2
567.4
550.5
554.3
628.6
601.0
659.2
692.6
290.3
4.70%
5.10%
59
28.14
Buyback yield%
21.45
21.83
24.16
22.38
24.34
27.14
26.88
29.76
31.77
30.26
12.25
29.76
25.61
37
1.520
D/E ratiox
1.021
1.062
1.067
1.154
1.104
1.069
1.070
1.011
1.084
1.003
1.282
1.069
1.068
19
0.936
Enterprise value$B
1.107
1.128
1.081
0.968
0.866
0.819
0.789
0.722
0.631
0.676
0.770
(4.83%)
(5.08%)
22
555.3
LT debt$M
461.4
439.3
421.3
412.2
420.9
398.7
395.2
413.8
380.4
375.0
749.6
(2.29%)
(1.51%)
72
Revenue
$1.478B
3.61%
1.00×
Cost of revenue
$933.9M
3.76%
1.01×
Operating expenses
$363.8M
3.05%
0.95×
Cash and investments
19.61%
Property and equipment
19.37%
Spread over hurdle
22.65%