0.110
Revenue$B
2.810
2.869
2.911
2.873
2.815
2.782
2.788
2.845
2.815
2.842
0.123
0.20%
0.24%
8
22.62
Revenue growth%
10.85
12.81
12.86
13.32
14.39
13.05
15.18
12.19
12.95
11.67
19.66
12.95
12.91
48
6.38
Gross margin%
3.56
2.84
0.40
2.83
5.47
7.61
8.19
5.68
4.59
1.64
14.47
5.68
4.07
56
16.00
Operating margin%
8.15
10.24
10.91
13.56
15.76
15.97
15.54
14.51
16.60
18.91
20.05
15.97
15.03
65
23.46
Net margin%
4.73
6.09
4.80
5.38
3.93
2.27
0.40
0.40
3.17
5.30
19.96
2.27
4.33
89
26.00
P/E ratio (avg)x
57.44
65.69
64.51
74.87
73.24
72.31
72.08
80.78
86.39
89.95
8.444
80.78
72.78
65
17.38
EV/EBITx
39.47
42.93
51.15
55.31
59.29
66.20
75.49
81.18
82.13
96.19
24.16
81.18
62.75
10
27.01
FCF yield (avg)%
27.42
25.74
24.10
24.51
24.59
27.50
25.54
25.81
26.48
29.11
24.32
26.48
25.78
94
6.21
FCF margin%
3.63
3.03
3.41
1.09
0.40
0.40
0.40
0.40
1.20
1.79
15.41
0.40
1.15
94
1.151
FCF / Net incomex
1.704
1.740
1.843
1.725
1.760
1.752
1.598
1.723
1.565
1.571
1.585
1.598
1.724
42
15.96
ROIC%
31.55
29.47
27.36
26.42
28.57
25.72
27.47
24.68
25.05
22.18
4.13
25.05
26.89
92
29.25
Return on equity%
5.94
6.88
9.72
11.76
9.10
7.24
4.57
6.31
4.12
5.17
28.34
5.17
6.60
66
5.36
Return on assets%
18.86
19.37
20.49
22.76
21.94
19.26
17.05
19.40
16.91
19.67
20.29
19.26
19.38
45
8.84
EPS$
8.06
8.81
9.63
9.55
9.99
10.38
10.19
10.74
12.31
13.25
9.79
5.82%
6.85%
—
9.50
EPS growth%
28.68
31.46
33.51
32.05
31.49
29.69
29.24
30.07
29.54
28.49
2.43
29.54
29.88
35
3.88
Bookvalue per sh$
4.81
4.26
4.27
3.93
3.75
3.51
3.83
3.92
3.98
3.53
2.32
(1.20%)
(3.03%)
—
3.82
FCF per share$
12.13
13.60
14.12
13.55
15.94
16.57
19.38
18.31
18.96
18.36
5.28
2.87%
3.77%
—
2.96
Dividend per sh$
4.33
4.14
4.39
5.00
4.72
5.31
5.05
5.09
5.38
5.10
9.06
1.56%
2.19%
—
2.88
Div yield (avg)%
5.46
5.91
6.92
4.94
5.20
3.62
2.34
0.40
1.55
0.40
15.20
1.55
4.28
58
3.03
Payout ratio%
9.34
8.53
7.33
9.49
11.37
8.66
10.84
11.77
12.31
14.23
8.09
11.77
10.17
14
149.8
Shares (diluted)M
191.1
181.9
169.7
176.4
180.0
175.2
171.4
162.2
183.7
196.2
152.2
1.74%
1.62%
13
20.94
Buyback yield%
6.60
4.24
6.39
5.83
8.31
8.81
11.37
9.02
6.09
3.37
19.77
8.81
6.49
35
0.329
D/E ratiox
0.558
0.537
0.469
0.446
0.398
0.419
0.390
0.380
0.397
0.431
0.596
0.397
0.425
64
0.172
Enterprise value$B
0.950
0.930
0.955
1.068
1.251
1.246
1.457
1.584
1.853
1.906
1.964
8.80%
8.87%
54
0.116
LT debt$B
1.772
1.790
1.991
2.146
2.353
2.071
1.826
1.954
1.856
1.770
1.410
(5.54%)
(0.64%)
80
Revenue
$2.842B
0.24%
1.00×
Cost of revenue
$1.687B
(0.20%)
0.96×
Operating expenses
$490.9M
1.09%
1.09×
Cash and investments
16.01%
Spread over hurdle
12.55%