1.635
Revenue$B
1.560
1.628
1.692
1.748
1.813
1.811
1.896
1.906
1.989
1.989
1.670
1.88%
2.75%
33
27.17
Revenue growth%
19.54
17.48
15.16
14.72
17.11
15.02
15.64
16.22
13.72
15.50
4.02
15.50
15.57
18
17.83
Gross margin%
4.06
1.92
4.37
1.41
0.55
0.40
2.51
1.31
3.84
2.70
9.10
2.51
2.21
19
29.40
Operating margin%
25.60
23.04
21.12
20.01
22.33
23.29
23.40
21.85
19.62
21.25
3.14
21.85
22.09
63
5.68
Net margin%
27.67
27.27
25.34
24.76
25.39
25.48
28.00
26.24
28.69
27.37
13.97
27.37
26.76
62
13.30
P/E ratio (avg)x
15.07
14.18
13.72
12.97
13.88
14.39
12.37
11.18
11.95
12.58
26.17
12.37
13.34
39
18.22
EV/EBITx
30.07
30.85
31.84
37.37
43.75
47.16
49.10
48.86
54.99
53.58
10.66
49.10
45.45
91
26.41
FCF yield (avg)%
23.89
25.91
27.65
27.26
29.00
29.10
28.46
29.98
30.63
32.33
10.88
29.98
28.73
33
21.14
FCF margin%
13.88
14.71
13.86
11.85
12.40
14.71
14.04
15.27
18.13
17.43
18.45
15.27
14.38
58
0.422
FCF / Net incomex
1.992
1.828
1.822
1.787
1.675
1.579
1.776
1.787
1.669
1.660
0.109
1.669
1.781
23
5.01
ROIC%
18.16
17.30
17.71
20.16
22.76
22.41
24.68
23.09
26.04
24.69
27.10
24.68
22.59
66
28.27
Return on equity%
10.71
7.87
6.86
5.51
8.34
6.35
8.95
11.08
12.97
12.13
26.79
11.08
8.64
49
27.28
Return on assets%
12.17
13.40
15.27
12.50
10.60
9.82
10.51
11.41
11.15
10.88
23.00
10.88
11.28
26
34.74
EPS$
38.45
43.92
46.62
46.88
48.85
53.82
59.45
58.73
65.33
66.15
35.49
6.25%
7.12%
—
16.76
EPS growth%
0.40
0.40
0.40
1.88
0.40
0.40
0.40
1.05
0.40
0.40
8.33
0.40
0.40
32
10.84
Bookvalue per sh$
36.50
36.92
44.23
49.97
59.88
68.63
83.12
83.00
89.76
99.99
25.34
10.80%
10.38%
—
26.55
FCF per share$
15.10
17.36
20.26
20.74
24.32
27.49
26.21
30.90
31.19
31.15
19.36
5.07%
8.29%
—
30.66
Dividend per sh$
24.10
27.99
27.12
26.13
28.77
32.60
32.35
31.45
29.91
30.57
17.15
1.23%
3.23%
—
28.62
Div yield (avg)%
32.28
33.65
30.78
30.97
33.23
32.86
30.04
30.76
32.70
33.45
9.96
32.70
32.49
11
25.68
Payout ratio%
8.50
11.21
11.93
10.81
9.40
9.31
7.40
8.53
6.56
3.66
7.65
7.40
8.92
61
28.47
Shares (diluted)M
34.82
35.46
40.91
46.88
46.56
51.36
48.13
50.45
58.52
65.78
27.73
7.16%
8.24%
49
16.17
Buyback yield%
9.16
8.26
5.76
8.61
6.15
4.46
5.71
4.36
4.88
5.11
6.82
4.88
5.73
90
1.544
D/E ratiox
0.772
0.796
0.749
0.737
0.789
0.850
0.774
0.832
0.807
0.745
1.170
0.807
0.782
60
0.559
Enterprise value$B
1.136
1.147
1.158
1.080
1.023
0.962
1.035
1.020
1.095
1.220
1.425
3.59%
(0.14%)
44
0.320
LT debt$B
0.146
0.140
0.160
0.154
0.147
0.144
0.146
0.160
0.151
0.178
1.730
3.90%
2.75%
13
Revenue
$1.989B
2.75%
1.00×
Cost of revenue
$1.392B
2.75%
1.00×
Operating expenses
$414.6M
2.17%
0.94×
Cash and investments
19.06%
Spread over hurdle
27.89%