1.140
Revenue$B
0.745
0.827
0.884
0.971
1.078
1.182
1.271
1.370
1.508
1.636
1.274
8.70%
8.95%
39
3.12
Revenue growth%
8.28
10.46
8.15
7.37
7.54
5.70
4.90
7.72
5.40
7.45
4.82
5.70
7.49
91
22.44
Gross margin%
19.63
18.99
16.61
16.73
18.97
19.20
17.22
17.63
15.71
14.66
15.82
17.22
17.42
87
2.37
Operating margin%
9.21
8.34
8.81
11.48
11.15
12.60
15.45
12.78
10.95
10.93
4.31
12.60
11.05
58
21.30
Net margin%
17.62
17.11
19.64
17.95
16.95
17.28
17.75
19.99
21.27
19.60
19.38
19.60
17.85
47
6.062
P/E ratio (avg)x
14.83
13.92
14.23
13.75
12.73
11.93
11.74
11.30
11.11
12.19
19.27
11.74
12.46
73
28.44
EV/EBITx
23.32
22.51
24.65
22.42
23.74
22.33
23.51
25.58
26.34
25.39
14.00
25.39
23.63
6
15.17
FCF yield (avg)%
12.68
11.10
8.39
5.91
5.51
6.67
9.21
7.33
7.77
5.85
7.07
7.33
7.55
55
12.21
FCF margin%
21.34
20.88
18.06
15.21
13.91
13.82
12.46
10.68
10.13
7.24
8.02
10.68
13.86
8
0.783
FCF / Net incomex
2.115
2.044
1.964
1.919
1.902
2.052
1.922
1.983
1.849
1.786
1.663
1.922
1.943
12
6.57
ROIC%
16.36
17.09
17.90
17.34
14.77
12.35
14.79
12.73
12.81
10.10
16.83
12.73
14.78
68
10.47
Return on equity%
11.98
13.10
14.52
15.90
17.27
19.42
22.15
23.10
25.99
23.86
3.98
23.10
18.35
13
20.74
Return on assets%
16.35
16.29
17.60
14.93
17.18
16.93
15.76
18.01
16.94
14.82
11.59
16.93
16.64
21
3.63
EPS$
6.68
7.93
7.80
7.79
8.08
8.04
8.70
8.29
8.82
9.53
3.70
3.35%
5.39%
—
5.47
EPS growth%
22.25
20.73
19.86
21.98
21.63
21.29
22.24
24.16
25.94
23.91
24.36
23.91
22.11
70
1.05
Bookvalue per sh$
1.62
1.78
1.64
1.57
1.51
1.38
1.41
1.62
1.53
1.54
3.69
0.48%
(1.23%)
—
2.40
FCF per share$
1.90
2.04
1.91
1.85
1.80
1.70
1.60
1.48
1.38
1.25
0.71
(7.02%)
(5.23%)
—
2.86
Dividend per sh$
2.09
2.19
2.55
2.49
2.68
2.77
2.81
3.12
3.23
3.19
4.43
3.53%
5.80%
—
7.80
Div yield (avg)%
7.23
5.99
6.24
9.00
7.98
9.46
7.97
7.23
5.31
2.53
5.66
7.23
7.23
14
17.27
Payout ratio%
8.98
10.15
9.05
6.28
4.07
6.41
8.12
8.20
10.62
8.30
16.36
8.20
8.25
68
130.1
Shares (diluted)M
137.5
154.0
145.1
163.2
184.3
207.1
225.2
244.6
269.7
284.3
130.5
9.05%
7.05%
26
19.76
Buyback yield%
24.30
21.67
20.51
18.59
19.21
19.90
17.66
17.12
17.28
19.49
29.36
17.66
19.35
85
0.686
D/E ratiox
1.783
1.984
2.005
2.187
2.555
2.772
3.204
3.170
3.513
3.405
1.508
3.204
2.664
9
1.351
Enterprise value$B
1.229
1.383
1.512
1.612
1.758
1.615
1.797
1.941
2.024
1.974
1.166
2.35%
4.48%
26
816.6
LT debt$M
201.4
189.5
181.3
191.7
218.3
236.1
265.9
271.5
295.2
324.9
682.3
8.28%
5.34%
11
Revenue
$1.636B
8.95%
1.00×
Cost of revenue
$1.008B
9.00%
1.00×
Operating expenses
$268.6M
8.79%
0.98×
Cash and investments
16.16%
Spread over hurdle
61.32%