2.007
Revenue$B
1.575
1.621
1.685
1.788
1.824
1.904
1.957
2.024
2.080
2.214
2.204
3.96%
3.94%
63
15.40
Revenue growth%
22.93
24.96
26.25
24.88
23.76
22.59
25.13
25.45
23.67
24.59
26.43
24.59
24.73
19
18.93
Gross margin%
11.63
14.61
17.46
18.12
20.03
20.51
17.79
20.60
20.29
20.12
16.42
20.29
19.07
45
15.22
Operating margin%
21.12
21.70
24.61
22.16
21.14
20.97
20.39
19.21
16.84
18.82
20.31
19.21
21.04
36
24.49
Net margin%
12.86
14.02
11.36
10.66
8.61
11.10
13.52
12.74
11.97
13.78
10.38
12.74
12.36
13
9.332
P/E ratio (avg)x
15.90
17.20
16.57
18.16
19.26
20.52
20.35
22.43
24.77
25.47
17.45
22.43
19.80
94
30.81
EV/EBITx
40.26
41.99
41.12
42.88
51.00
58.98
59.79
59.21
62.22
73.46
9.269
59.79
54.99
15
14.27
FCF yield (avg)%
13.31
16.26
18.74
18.03
18.70
18.82
16.08
18.42
17.19
18.74
10.40
18.42
18.22
89
24.45
FCF margin%
1.95
4.17
3.80
6.62
7.87
6.06
4.13
4.93
5.41
3.86
20.04
4.93
4.55
28
1.333
FCF / Net incomex
0.297
0.340
0.384
0.396
0.403
0.448
0.488
0.583
0.598
0.655
0.351
0.583
0.426
34
25.21
ROIC%
25.64
26.15
27.19
24.49
23.68
25.78
23.29
24.78
25.24
22.86
25.61
24.78
25.01
9
24.74
Return on equity%
21.96
19.42
18.28
21.23
20.24
21.01
23.79
26.03
26.62
29.19
5.96
26.03
21.59
56
27.24
Return on assets%
21.44
21.49
19.35
21.07
20.16
21.08
23.54
24.28
25.69
24.97
7.48
24.28
21.46
51
16.16
EPS$
9.36
9.31
10.06
9.59
10.17
10.20
9.26
8.46
9.15
9.28
17.58
(1.81%)
(1.18%)
—
6.29
EPS growth%
20.30
18.55
18.10
18.76
17.17
18.07
20.88
22.04
21.58
18.63
8.69
20.88
18.70
74
14.39
Bookvalue per sh$
16.66
18.10
17.53
18.11
17.22
16.53
18.30
20.52
20.27
20.13
8.18
3.18%
1.83%
—
7.29
FCF per share$
10.15
11.11
11.14
9.97
8.64
8.03
8.58
9.37
9.34
10.10
11.56
3.17%
0.64%
—
15.04
Dividend per sh$
13.00
13.85
15.80
17.56
18.63
18.42
18.62
20.94
23.93
23.36
10.72
4.63%
6.00%
—
9.93
Div yield (avg)%
2.75
1.35
0.40
3.37
6.34
9.32
9.33
6.55
7.40
6.25
2.02
7.40
6.30
33
16.84
Payout ratio%
6.98
7.40
9.45
7.54
6.41
7.04
7.87
8.61
7.25
8.13
16.71
7.87
7.47
68
91.58
Shares (diluted)M
125.9
141.7
141.1
135.0
143.3
161.1
188.9
207.5
213.1
213.2
93.74
8.28%
6.34%
5
29.54
Buyback yield%
1.93
0.78
2.79
4.12
1.15
0.40
3.14
0.91
0.40
0.40
2.68
0.40
1.03
30
1.360
D/E ratiox
1.897
2.196
2.144
2.168
2.368
2.765
2.961
3.298
3.271
3.888
1.768
3.271
2.566
74
1.933
Enterprise value$B
0.720
0.772
0.803
0.931
0.910
0.921
0.901
1.034
0.993
0.994
1.503
1.78%
4.49%
64
0.922
LT debt$B
3.364
3.481
3.882
4.236
4.597
5.066
6.026
5.882
6.672
7.421
0.839
10.05%
8.62%
55
Revenue
$2.214B
3.94%
1.00×
Cost of revenue
$1.104B
4.04%
1.01×
Operating expenses
$498.1M
3.92%
1.00×
Cash and investments
14.28%
Spread over hurdle
18.77%