0.968
Revenue$B
1.109
1.203
1.279
1.398
1.472
1.585
1.656
1.734
1.870
1.972
1.029
6.02%
6.88%
32
18.67
Revenue growth%
31.61
33.30
32.63
30.58
28.33
28.55
30.93
28.61
27.31
25.80
7.57
28.55
29.59
40
5.35
Gross margin%
31.40
32.19
34.10
33.08
34.46
34.43
33.48
32.25
30.75
33.54
14.94
33.48
33.28
62
12.77
Operating margin%
16.88
19.80
21.83
24.64
23.11
23.36
22.28
23.33
22.29
21.10
9.62
22.29
22.28
23
3.09
Net margin%
20.77
20.67
22.07
22.89
21.95
23.18
22.09
21.36
21.25
18.87
29.38
21.36
21.66
64
14.45
P/E ratio (avg)x
10.85
12.53
13.64
13.94
15.91
17.40
19.42
18.90
20.73
23.24
32.79
19.42
16.65
33
27.18
EV/EBITx
30.24
30.20
32.97
37.57
38.48
39.61
40.20
38.72
43.64
44.23
22.38
40.20
38.60
48
26.32
FCF yield (avg)%
26.11
26.50
27.49
24.79
25.36
23.24
23.03
20.65
18.34
19.14
15.86
20.65
24.02
45
7.54
FCF margin%
20.20
22.78
23.18
25.78
28.53
26.00
27.28
28.26
25.92
28.05
28.57
27.28
25.96
57
0.726
FCF / Net incomex
2.499
2.762
2.772
3.115
3.647
3.551
3.722
4.124
4.654
5.095
0.586
4.124
3.599
26
8.69
ROIC%
1.11
3.70
1.63
2.05
3.90
6.42
3.57
1.22
3.83
5.99
24.04
3.83
3.63
81
5.51
Return on equity%
16.24
17.90
20.02
19.93
17.50
18.98
16.14
15.75
13.18
12.88
16.12
15.75
16.87
84
23.45
Return on assets%
6.63
4.50
6.94
7.83
7.92
8.29
5.52
8.35
9.81
11.48
17.08
8.35
7.88
48
4.75
EPS$
10.57
10.23
10.72
10.25
10.20
11.21
11.45
12.45
13.58
13.15
5.06
5.21%
2.41%
—
17.93
EPS growth%
7.73
9.53
7.40
9.82
11.43
9.62
12.17
9.46
8.47
8.65
27.24
9.46
9.49
79
3.28
Bookvalue per sh$
2.30
2.32
2.62
2.84
2.97
3.31
3.38
3.15
3.41
3.60
11.24
3.93%
5.01%
—
2.28
FCF per share$
10.24
10.90
11.80
10.94
11.70
11.56
11.23
11.34
9.84
9.22
7.08
(4.65%)
(1.98%)
—
12.40
Dividend per sh$
2.66
2.93
2.66
2.92
2.71
2.56
2.53
2.77
2.67
2.93
9.88
1.58%
0.43%
—
6.33
Div yield (avg)%
23.44
22.71
25.56
26.46
26.26
28.23
28.27
29.19
29.39
30.08
20.97
29.19
27.35
55
19.62
Payout ratio%
25.65
25.00
26.34
26.94
25.32
27.71
28.75
26.92
28.39
26.74
29.26
27.71
26.83
36
229.6
Shares (diluted)M
332.5
386.8
423.9
498.4
511.8
504.9
483.5
509.0
517.7
536.7
239.2
0.95%
5.07%
66
7.38
Buyback yield%
2.97
3.21
4.95
6.13
8.97
11.81
12.02
10.59
9.05
11.22
13.74
11.22
9.01
91
0.230
D/E ratiox
0.171
0.190
0.189
0.200
0.197
0.181
0.203
0.212
0.232
0.235
1.440
0.212
0.198
62
1.753
Enterprise value$B
1.992
2.333
2.263
2.592
2.731
2.655
2.865
3.073
3.258
3.297
2.143
3.84%
6.51%
75
1.126
LT debt$B
0.721
0.751
0.721
0.695
0.614
0.593
0.592
0.628
0.662
0.610
2.270
(0.12%)
(2.34%)
31
Revenue
$1.972B
6.88%
1.00×
Cost of revenue
$1.032B
6.54%
0.97×
Operating expenses
$340.3M
7.11%
1.02×
Cash and investments
13.53%
Goodwill & intangibles
13.43%
Spread over hurdle
18.91%