0.827
Revenue$B
1.380
1.484
1.603
1.759
1.929
2.104
2.251
2.466
2.693
2.919
0.883
8.64%
8.48%
22
23.03
Revenue growth%
25.74
27.64
28.57
25.63
23.01
20.27
21.80
22.97
20.62
17.86
21.29
20.62
22.99
49
8.07
Gross margin%
25.12
22.68
25.60
28.55
29.73
29.44
29.68
32.22
33.24
30.69
24.83
30.69
29.56
27
26.95
Operating margin%
24.32
22.51
24.84
23.71
24.61
23.93
23.77
24.49
22.05
19.51
14.50
23.77
23.85
11
17.14
Net margin%
10.05
11.22
12.16
14.85
16.97
15.42
13.30
14.10
15.97
18.65
29.10
15.42
14.47
50
14.81
P/E ratio (avg)x
17.39
17.43
19.91
20.01
22.00
23.17
26.65
28.21
27.52
25.83
18.29
26.65
22.59
13
36.22
EV/EBITx
12.93
14.48
14.06
14.84
13.60
12.50
13.95
13.74
13.76
12.50
34.72
13.74
13.75
82
6.71
FCF yield (avg)%
28.03
28.00
28.90
31.07
33.81
32.13
34.91
34.77
34.64
31.95
21.99
34.64
32.04
42
7.31
FCF margin%
16.58
18.46
19.67
18.70
20.52
21.15
23.78
23.77
22.08
19.25
29.42
22.08
20.09
31
1.167
FCF / Net incomex
0.844
0.826
0.802
0.778
0.812
0.826
0.883
0.893
0.980
0.857
0.510
0.883
0.835
66
18.27
ROIC%
23.27
26.22
27.05
27.70
26.48
27.51
25.82
25.43
24.81
22.90
22.90
25.43
26.02
88
22.45
Return on equity%
23.27
23.44
24.00
25.61
28.21
26.07
26.92
26.11
26.86
27.19
3.03
26.86
26.09
5
24.93
Return on assets%
30.69
27.85
29.82
26.90
25.05
24.20
25.34
23.13
25.03
24.29
2.35
24.29
25.19
9
0.92
EPS$
1.07
1.22
1.32
1.40
1.53
1.79
1.98
2.11
2.28
2.19
0.98
7.43%
8.73%
—
9.29
EPS growth%
3.50
2.01
2.71
4.75
3.75
6.46
7.98
7.37
8.09
7.61
25.00
7.61
5.60
7
2.35
Bookvalue per sh$
0.56
0.64
0.71
0.73
0.76
0.71
0.73
0.84
0.83
0.93
3.23
4.20%
5.93%
—
0.79
FCF per share$
0.99
1.05
1.23
1.22
1.24
1.22
1.22
1.31
1.40
1.55
2.79
4.53%
5.83%
—
2.49
Dividend per sh$
2.07
2.30
2.50
2.71
2.53
2.36
2.43
2.55
2.30
2.30
1.07
(1.92%)
1.41%
—
25.51
Div yield (avg)%
7.62
8.28
7.01
7.61
8.60
7.72
9.67
9.71
9.89
11.91
20.96
9.71
8.44
6
2.02
Payout ratio%
12.75
12.39
15.20
14.20
14.01
13.44
11.32
10.10
13.09
15.39
9.04
13.09
13.26
28
160.5
Shares (diluted)M
150.2
141.8
156.9
153.6
162.9
154.1
151.8
151.3
160.7
152.8
167.1
(1.26%)
0.71%
20
4.93
Buyback yield%
15.90
16.07
15.81
17.45
16.89
17.35
15.48
15.83
15.12
14.02
29.84
15.48
15.86
89
0.619
D/E ratiox
2.761
2.707
2.811
3.358
3.678
4.031
4.754
5.595
5.598
5.666
1.772
5.595
3.854
8
902.9
Enterprise value$M
347.9
315.9
286.5
285.6
318.9
326.2
331.6
361.7
321.5
359.1
775.4
2.40%
0.45%
68
0.270
LT debt$B
1.108
1.209
1.088
1.072
1.140
1.101
1.010
0.942
1.012
0.912
0.638
(4.37%)
(2.46%)
95
Revenue
$2.919B
8.48%
1.00×
Cost of revenue
$2.043B
8.48%
1.00×
Operating expenses
$573.9M
8.78%
1.03×
Cash and investments
17.26%
Spread over hurdle
(2.83%)