2.842
Revenue$B
1.733
1.807
1.863
1.906
1.979
1.992
2.066
2.124
2.140
2.210
3.050
2.24%
2.55%
65
5.96
Revenue growth%
13.01
14.07
14.87
17.35
19.37
18.12
18.79
20.65
22.20
20.84
2.96
20.65
18.46
32
5.78
Gross margin%
23.39
23.42
21.84
20.60
18.48
19.47
17.86
17.99
16.15
14.15
4.06
17.86
18.98
24
28.28
Operating margin%
25.35
23.73
23.11
25.23
22.73
23.90
22.98
25.50
26.42
25.10
16.77
25.10
24.50
45
11.60
Net margin%
7.01
9.71
10.56
7.87
4.96
6.87
6.27
5.16
8.06
9.97
21.99
6.87
7.44
33
27.80
P/E ratio (avg)x
30.65
29.98
28.90
27.14
27.57
28.41
28.95
31.10
32.16
30.96
18.12
30.96
29.47
46
19.38
EV/EBITx
13.31
13.86
13.39
13.37
13.85
12.96
14.81
15.81
14.94
14.43
31.36
14.81
13.86
60
27.42
FCF yield (avg)%
15.63
18.15
19.23
19.85
22.74
22.31
23.94
26.92
24.63
25.32
13.88
24.63
22.53
51
23.55
FCF margin%
17.31
18.84
16.48
17.61
18.11
16.04
13.41
15.25
16.49
14.33
20.63
15.25
16.48
62
1.188
FCF / Net incomex
0.960
0.932
1.083
1.280
1.535
1.666
1.999
1.988
2.298
2.698
1.526
1.999
1.601
37
8.99
ROIC%
8.21
9.23
8.84
9.60
11.54
9.28
10.39
8.08
10.63
12.32
29.89
10.39
9.44
44
15.73
Return on equity%
8.75
9.98
10.88
9.74
10.66
13.12
15.69
17.74
16.06
16.68
14.09
16.06
12.00
46
25.67
Return on assets%
9.84
10.69
8.18
9.60
10.65
10.33
8.13
10.35
10.86
12.72
16.11
10.35
10.34
42
49.86
EPS$
31.70
34.97
37.42
40.43
39.19
39.83
41.41
45.32
51.40
57.70
55.26
8.04%
6.40%
—
4.84
EPS growth%
31.76
31.10
30.36
30.14
27.58
25.91
24.60
25.28
25.02
25.19
28.58
25.19
26.75
54
54.23
Bookvalue per sh$
19.34
17.30
16.43
18.01
18.73
19.42
18.31
16.30
14.62
15.25
27.51
(4.02%)
(1.44%)
—
44.49
FCF per share$
54.72
50.31
51.56
54.26
56.82
60.22
57.01
55.01
50.06
52.83
9.28
(1.45%)
0.10%
—
16.13
Dividend per sh$
14.41
14.74
14.44
12.51
11.07
10.36
8.90
8.82
7.54
7.86
42.32
(6.63%)
(6.66%)
—
24.11
Div yield (avg)%
28.70
26.29
23.99
26.79
26.61
25.07
26.46
27.22
25.72
26.82
16.12
26.46
26.54
12
19.42
Payout ratio%
17.60
18.94
18.81
18.18
16.07
13.92
12.12
12.33
11.77
13.94
6.74
12.33
15.01
81
31.67
Shares (diluted)M
43.80
45.70
51.12
54.84
60.98
64.22
60.88
70.43
66.59
69.21
31.05
2.57%
4.96%
82
23.05
Buyback yield%
15.45
16.74
18.31
20.67
22.04
20.24
21.19
20.06
21.39
18.53
18.96
20.24
20.15
62
0.148
D/E ratiox
1.353
1.385
1.255
1.366
1.282
1.386
1.541
1.484
1.359
1.400
0.731
1.400
1.376
75
545.4
Enterprise value$M
767.0
761.6
706.8
689.7
611.8
546.2
536.6
577.4
554.0
539.3
712.8
(2.49%)
(4.24%)
16
1.299
LT debt$B
0.113
0.117
0.112
0.104
0.108
0.100
0.106
0.105
0.113
0.115
2.137
1.18%
1.20%
80
Revenue
$2.210B
2.55%
1.00×
Cost of revenue
$1.547B
2.55%
1.00×
Operating expenses
$442.7M
2.25%
0.97×
Goodwill & intangibles
17.59%
Cash and investments
16.22%
Spread over hurdle
17.62%