0.823
Revenue$B
2.558
2.627
2.716
2.725
2.703
2.746
2.783
2.772
2.828
2.877
0.876
1.25%
1.12%
20
28.95
Revenue growth%
9.84
12.45
14.43
13.48
15.26
16.72
17.24
15.74
17.67
15.08
10.10
16.72
15.17
38
15.25
Gross margin%
21.69
24.41
25.54
23.34
25.54
22.73
20.55
22.09
21.59
21.37
17.37
21.59
22.41
44
2.28
Operating margin%
31.55
30.51
27.69
26.52
24.39
24.21
22.03
23.00
21.52
22.46
29.17
22.46
24.30
62
7.97
Net margin%
1.67
1.51
1.32
0.40
3.21
5.86
7.21
7.62
7.28
5.16
22.23
7.21
4.19
89
17.28
P/E ratio (avg)x
19.36
22.30
22.84
25.93
28.98
27.36
32.06
30.88
30.82
34.12
8.532
30.88
28.17
65
30.34
EV/EBITx
32.80
32.38
33.81
32.42
32.87
30.70
29.38
32.29
30.98
31.88
12.71
30.98
32.33
51
27.82
FCF yield (avg)%
27.07
27.23
27.29
28.76
29.41
27.32
25.97
25.36
23.67
20.75
9.54
25.36
27.15
28
12.10
FCF margin%
18.30
18.35
18.05
19.04
18.04
16.28
15.21
15.86
18.78
19.00
11.55
16.28
18.18
65
1.344
FCF / Net incomex
2.009
1.944
2.074
2.247
2.476
2.544
2.477
2.749
2.454
2.503
0.607
2.503
2.465
54
3.21
ROIC%
2.51
2.90
5.01
5.75
2.94
0.49
0.40
1.68
4.02
1.64
27.33
1.64
2.71
26
21.29
Return on equity%
9.98
10.97
13.17
11.06
11.21
9.23
6.43
4.35
6.29
3.49
6.06
6.29
9.61
62
3.98
Return on assets%
5.59
7.10
7.21
7.24
8.45
9.96
10.91
12.75
14.18
11.40
5.27
11.40
9.20
25
7.24
EPS$
2.65
2.47
2.71
2.62
2.52
2.42
2.25
2.08
2.23
2.21
7.41
(2.58%)
(2.49%)
—
25.70
EPS growth%
8.03
7.80
8.81
5.95
3.81
6.43
6.41
6.31
5.05
3.77
16.38
6.31
6.36
51
13.69
Bookvalue per sh$
21.46
22.38
22.89
22.66
21.66
22.24
21.40
21.51
21.90
21.68
12.48
0.02%
1.21%
—
16.42
FCF per share$
9.97
9.00
8.49
7.84
7.05
7.32
7.03
6.89
7.42
6.41
7.73
(1.90%)
(3.50%)
—
9.61
Dividend per sh$
6.44
7.29
7.92
8.05
8.18
8.09
9.28
10.59
10.43
11.25
15.28
6.57%
5.85%
—
19.48
Div yield (avg)%
16.60
18.42
18.85
21.60
20.46
20.93
19.42
22.40
21.31
24.30
26.44
21.31
20.69
84
19.85
Payout ratio%
12.10
11.68
11.50
12.93
15.56
17.89
19.60
20.35
21.04
20.23
9.56
20.23
16.73
34
62.79
Shares (diluted)M
106.1
123.5
143.3
160.5
188.1
216.7
238.4
237.5
243.1
283.1
61.52
8.51%
12.32%
72
21.70
Buyback yield%
1.50
2.49
0.85
0.40
0.40
0.40
0.71
0.40
0.40
3.12
13.26
0.40
0.56
22
1.444
D/E ratiox
1.899
2.273
2.514
2.769
2.888
3.083
3.338
3.850
3.860
4.268
1.467
3.850
2.985
10
2.191
Enterprise value$B
1.419
1.386
1.463
1.638
1.819
1.745
1.868
2.093
2.373
2.275
0.472
4.57%
4.09%
27
0.781
LT debt$B
2.208
2.006
1.962
1.898
1.671
1.664
1.612
1.668
1.563
1.489
0.152
(2.28%)
(3.22%)
9
Revenue
$2.877B
1.12%
1.00×
Cost of revenue
$1.867B
0.92%
0.98×
Operating expenses
$696.8M
1.34%
1.02×
Cash and investments
16.37%
Spread over hurdle
(4.23%)