0.177
Revenue$B
1.526
1.567
1.558
1.559
1.544
1.599
1.593
1.651
1.688
1.751
0.193
2.55%
1.41%
84
23.98
Revenue growth%
4.57
6.56
5.43
4.44
3.15
1.39
2.43
1.35
4.34
6.93
12.46
2.43
4.39
92
2.92
Gross margin%
29.54
30.11
29.69
32.28
30.90
29.08
30.47
31.09
32.20
31.13
18.94
31.09
30.68
87
25.85
Operating margin%
11.05
12.04
12.86
12.48
12.21
14.97
16.35
15.17
15.98
16.21
19.05
15.98
13.91
29
28.89
Net margin%
4.17
1.52
1.48
0.40
0.40
1.86
0.40
2.86
2.49
1.23
25.19
1.86
1.50
9
35.07
P/E ratio (avg)x
36.30
40.53
43.09
46.57
53.99
64.94
68.00
68.08
71.65
78.42
27.85
68.08
59.46
12
29.15
EV/EBITx
18.62
17.91
19.53
18.16
19.17
19.38
18.54
17.04
18.35
17.83
27.99
18.35
18.44
22
17.84
FCF yield (avg)%
9.56
8.36
10.18
7.75
8.62
6.78
8.08
7.30
5.39
4.49
21.80
6.78
7.92
73
7.69
FCF margin%
21.43
22.16
24.84
22.29
24.92
27.32
29.96
28.45
27.73
27.80
9.12
27.80
26.12
13
0.855
FCF / Net incomex
0.463
0.536
0.525
0.528
0.488
0.496
0.485
0.549
0.634
0.600
0.775
0.549
0.526
8
8.73
ROIC%
21.32
23.26
24.26
23.94
25.26
26.15
24.53
23.80
26.07
27.76
4.37
26.07
24.39
80
13.89
Return on equity%
13.73
11.91
9.22
8.32
6.92
4.15
5.59
6.38
5.49
3.18
18.33
5.49
6.65
34
24.28
Return on assets%
14.04
11.55
13.64
11.29
12.53
14.13
14.47
14.74
16.85
17.38
20.41
14.74
14.08
68
0.78
EPS$
4.72
4.43
4.37
4.11
4.34
4.96
5.78
6.65
6.39
6.23
0.80
7.53%
4.28%
—
6.68
EPS growth%
28.91
28.20
30.77
30.56
32.64
33.66
34.38
34.42
35.82
38.09
26.32
34.42
33.15
16
3.22
Bookvalue per sh$
1.34
1.22
1.10
1.07
1.05
1.10
1.19
1.15
1.29
1.28
2.76
3.98%
0.22%
—
2.69
FCF per share$
3.61
3.71
3.44
3.11
3.17
3.26
2.96
3.04
2.75
2.79
2.09
(2.47%)
(2.50%)
—
1.35
Dividend per sh$
5.71
6.13
7.00
7.43
8.49
9.63
9.39
9.12
8.96
10.12
1.67
3.58%
7.63%
—
28.44
Div yield (avg)%
6.73
7.43
6.39
4.92
2.67
4.76
4.92
7.53
4.80
1.96
10.17
4.80
4.92
7
19.74
Payout ratio%
30.12
27.52
27.07
25.95
26.25
25.58
23.15
24.18
23.31
23.55
6.48
23.55
25.77
66
379.9
Shares (diluted)M
489.1
469.8
491.0
548.5
640.0
701.6
773.6
903.0
875.1
949.5
373.8
8.21%
6.54%
19
5.46
Buyback yield%
31.92
33.17
35.36
34.17
33.82
33.39
33.19
32.29
33.14
30.71
22.63
33.14
33.18
63
1.521
D/E ratiox
1.087
1.025
0.986
1.117
1.060
1.006
1.057
1.087
1.022
1.059
0.206
1.057
1.058
47
0.275
Enterprise value$B
1.470
1.396
1.337
1.270
1.133
1.108
1.085
1.171
1.088
1.173
1.324
0.70%
(1.48%)
79
1,550
LT debt$M
428.9
397.2
452.9
479.8
516.6
541.2
603.0
595.3
654.2
713.5
826.5
6.67%
6.55%
40
Revenue
$1.751B
1.41%
1.00×
Cost of revenue
$1.142B
1.51%
1.01×
Operating expenses
$351.9M
1.00%
0.96×
Cash and investments
17.16%
Goodwill & intangibles
16.71%
Spread over hurdle
12.26%