1.960
Revenue$B
1.378
1.467
1.580
1.694
1.847
2.035
2.248
2.436
2.661
2.905
2.019
9.48%
8.81%
33
23.43
Revenue growth%
3.02
2.71
0.65
2.94
5.75
3.49
5.12
4.13
3.02
2.84
18.74
3.49
3.02
89
19.32
Gross margin%
24.23
24.36
21.96
20.72
19.46
19.03
18.63
18.47
15.92
13.10
8.99
18.47
19.25
16
11.78
Operating margin%
24.73
21.90
23.96
21.09
20.22
19.52
17.50
17.89
18.76
20.82
25.88
18.76
20.52
42
7.13
Net margin%
7.29
5.38
6.95
5.18
4.11
6.00
3.30
5.22
3.77
5.16
22.82
5.16
5.20
70
18.22
P/E ratio (avg)x
15.38
17.47
16.59
14.90
15.64
14.43
15.62
15.20
15.93
14.49
22.31
15.20
15.50
54
15.66
EV/EBITx
6.484
6.803
6.465
7.066
7.087
7.161
7.927
8.786
9.798
8.918
25.04
8.786
7.124
78
29.18
FCF yield (avg)%
12.74
15.60
18.53
17.64
17.51
19.54
21.25
20.68
17.93
20.11
13.98
20.11
18.23
14
27.38
FCF margin%
24.37
23.57
22.99
20.27
18.16
18.22
19.02
21.21
18.41
19.83
2.45
19.02
20.05
49
0.892
FCF / Net incomex
1.513
1.395
1.585
1.617
1.713
1.755
1.756
1.872
2.090
1.921
0.302
1.872
1.734
47
26.68
ROIC%
17.32
17.37
18.76
20.66
19.54
17.19
14.69
12.60
14.01
11.77
8.71
14.01
17.25
78
23.75
Return on equity%
12.41
12.16
14.29
17.11
17.07
16.91
15.96
16.40
15.15
17.08
4.61
16.40
16.18
32
11.49
Return on assets%
20.28
21.53
18.69
19.64
17.38
15.33
14.15
15.68
16.31
14.97
26.09
15.33
16.84
78
5.65
EPS$
5.12
5.45
5.34
5.25
5.21
5.72
5.39
6.12
6.68
6.83
5.86
5.55%
3.44%
—
12.93
EPS growth%
6.46
4.41
4.05
1.16
0.70
1.25
0.40
1.33
3.90
5.27
9.63
1.33
2.61
57
4.80
Bookvalue per sh$
3.06
3.54
3.83
4.23
4.36
4.96
5.70
5.50
6.00
7.01
1.72
9.97%
9.20%
—
4.07
FCF per share$
1.05
1.04
1.02
0.99
0.99
1.02
0.86
0.84
0.74
0.63
3.04
(8.56%)
(4.71%)
—
4.03
Dividend per sh$
5.89
5.51
6.14
5.96
5.97
5.91
5.84
5.55
5.15
4.99
3.30
(3.50%)
(2.46%)
—
23.93
Div yield (avg)%
28.48
26.57
27.38
25.39
26.34
29.23
30.03
30.99
32.75
30.52
14.69
30.52
28.85
83
21.24
Payout ratio%
15.09
16.16
17.69
14.77
15.38
15.29
13.63
12.83
10.70
13.38
4.75
13.38
14.93
54
224.0
Shares (diluted)M
234.8
230.3
207.0
211.9
186.2
162.7
160.4
147.6
158.6
170.5
223.4
(1.75%)
(2.38%)
26
22.26
Buyback yield%
1.31
4.28
4.55
5.11
6.57
4.43
2.47
4.07
6.92
8.36
26.64
4.43
4.49
76
0.838
D/E ratiox
1.075
0.975
0.844
0.910
0.855
0.838
0.785
0.728
0.688
0.740
0.156
0.740
0.841
78
1.912
Enterprise value$B
3.476
3.939
4.392
4.173
3.857
4.266
4.406
4.076
4.409
4.540
2.289
3.32%
3.50%
24
3,070
LT debt$M
298.0
314.3
324.0
296.0
306.1
294.8
260.9
261.3
240.3
254.2
132.4
(3.65%)
(0.97%)
24
Revenue
$2.905B
8.81%
1.00×
Cost of revenue
$1.658B
9.18%
1.04×
Operating expenses
$370.5M
8.43%
0.97×
Cash and investments
16.11%
Goodwill & intangibles
15.74%
Spread over hurdle
18.72%