1.886
Revenue$B
1.261
1.332
1.410
1.457
1.498
1.587
1.657
1.707
1.812
1.917
2.012
5.06%
4.88%
7
17.49
Revenue growth%
23.08
20.51
23.03
25.93
26.43
27.60
24.78
25.22
23.27
24.42
14.46
24.78
24.60
5
10.51
Gross margin%
8.42
6.72
5.04
7.65
5.02
2.17
3.84
6.23
5.93
8.21
15.09
5.93
6.08
79
9.81
Operating margin%
12.89
12.60
15.47
18.23
16.72
14.32
14.88
12.89
10.96
9.99
4.99
12.89
13.60
24
12.85
Net margin%
12.58
14.08
11.76
9.12
9.46
12.34
10.03
8.57
11.04
13.48
23.59
11.04
11.40
19
8.220
P/E ratio (avg)x
52.07
54.47
57.62
61.74
66.93
73.51
71.05
72.20
74.46
84.77
14.73
73.51
68.99
37
21.02
EV/EBITx
20.35
21.70
23.82
26.96
30.58
30.92
32.66
29.96
31.47
31.76
20.62
31.47
30.27
32
17.35
FCF yield (avg)%
6.53
9.36
11.47
11.95
13.51
14.42
13.78
14.35
13.24
15.20
24.25
14.35
13.37
8
12.97
FCF margin%
19.33
20.86
18.47
19.22
18.51
20.99
19.20
18.59
17.41
18.78
27.16
18.78
18.99
16
1.371
FCF / Net incomex
0.865
0.989
1.041
1.076
1.128
1.087
1.122
1.084
1.064
1.027
0.686
1.084
1.070
30
8.38
ROIC%
11.53
12.94
10.94
12.81
12.08
9.15
9.97
10.10
8.88
10.48
16.93
9.97
10.71
83
8.37
Return on equity%
14.38
14.99
12.70
15.06
17.62
19.90
19.52
21.06
23.82
21.37
23.15
21.06
18.57
31
24.99
Return on assets%
13.05
10.33
7.69
6.75
6.19
6.03
3.40
2.41
4.89
4.20
25.45
4.20
6.11
21
5.68
EPS$
9.84
9.64
10.33
10.31
10.56
11.85
12.17
13.73
15.25
17.76
6.11
10.96%
5.60%
—
13.91
EPS growth%
12.54
10.27
8.21
8.89
7.35
5.05
4.43
5.56
3.87
1.48
5.65
4.43
6.45
56
6.65
Bookvalue per sh$
9.72
9.17
9.78
9.59
10.28
9.36
9.65
9.76
9.99
9.87
8.29
(0.81%)
(0.83%)
—
3.68
FCF per share$
14.56
13.63
13.76
12.26
12.32
12.90
12.02
11.43
10.60
11.91
14.25
(0.67%)
(1.92%)
—
2.43
Dividend per sh$
12.10
11.81
11.00
10.95
11.81
12.42
12.82
12.54
12.94
13.33
7.96
2.45%
1.00%
—
21.43
Div yield (avg)%
27.43
28.72
28.04
27.56
28.48
25.97
28.16
27.62
27.96
30.11
17.92
27.96
28.00
72
4.07
Payout ratio%
27.11
26.12
24.78
25.40
26.67
26.55
24.75
22.51
20.25
18.58
21.73
22.51
25.09
82
88.65
Shares (diluted)M
91.37
89.65
84.34
80.42
79.46
85.93
84.16
86.98
93.99
104.8
91.62
5.70%
2.18%
65
17.94
Buyback yield%
26.77
24.28
22.74
25.58
25.49
25.80
22.96
24.28
25.34
25.62
15.03
25.34
25.42
65
1.214
D/E ratiox
0.276
0.275
0.305
0.323
0.295
0.332
0.302
0.314
0.323
0.356
0.328
0.323
0.310
92
1,994
Enterprise value$M
218.0
229.2
256.0
285.5
306.2
301.9
272.1
259.3
246.4
262.3
532.8
(3.05%)
0.68%
74
0.914
LT debt$B
3.491
3.452
3.841
4.330
4.717
5.344
5.319
6.255
6.315
7.575
1.886
9.94%
10.06%
62
Revenue
$1.917B
4.88%
1.00×
Cost of revenue
$1.317B
4.87%
1.00×
Operating expenses
$317.4M
6.00%
1.11×
Cash and investments
14.83%
Spread over hurdle
(5.92%)