0.612
Revenue$B
0.968
1.045
1.132
1.222
1.311
1.393
1.504
1.559
1.641
1.727
0.685
5.67%
6.69%
65
22.15
Revenue growth%
28.68
29.25
30.35
31.54
34.02
32.63
32.84
34.49
31.97
33.00
9.42
32.84
32.30
24
21.46
Gross margin%
32.58
35.19
32.47
33.00
32.49
35.14
36.87
36.64
36.77
34.59
29.37
36.64
34.86
40
18.57
Operating margin%
2.32
0.61
3.31
5.39
7.88
6.97
9.15
8.07
5.57
5.51
23.63
6.97
5.54
71
5.90
Net margin%
16.69
17.08
14.41
16.30
13.60
15.99
15.97
18.69
18.83
19.50
23.58
18.69
16.49
7
35.59
P/E ratio (avg)x
8.922
9.160
8.928
8.656
9.275
10.52
9.714
10.87
11.29
10.92
29.14
10.87
9.494
37
30.17
EV/EBITx
27.00
28.95
29.93
26.61
26.10
25.50
23.33
24.72
26.37
28.28
19.78
25.50
26.49
84
7.93
FCF yield (avg)%
31.87
33.34
33.63
32.28
34.76
37.60
36.22
34.61
36.38
38.56
27.79
36.38
34.68
22
15.31
FCF margin%
9.86
12.38
14.35
16.53
15.37
16.89
14.55
12.77
13.51
14.69
5.17
14.55
14.45
53
1.332
FCF / Net incomex
2.051
2.079
2.345
2.431
2.641
2.696
2.651
2.832
3.268
3.879
1.766
2.832
2.646
49
13.78
ROIC%
7.82
7.54
4.94
4.98
6.13
7.92
5.76
4.78
3.81
2.89
23.25
4.78
5.37
28
12.56
Return on equity%
8.11
8.66
8.92
9.24
7.05
7.23
5.78
4.29
1.91
0.40
29.02
4.29
7.14
43
10.09
Return on assets%
26.83
24.24
27.23
24.60
24.10
25.10
24.38
27.06
26.54
27.42
10.51
26.54
25.82
66
2.00
EPS$
4.20
4.63
4.91
5.52
5.88
6.58
6.74
7.70
8.74
8.29
2.08
7.10%
8.32%
—
17.94
EPS growth%
11.45
9.56
8.53
8.64
6.81
9.07
11.63
12.15
14.90
16.98
12.20
12.15
10.50
46
0.91
Bookvalue per sh$
4.62
4.47
4.84
4.75
4.82
4.32
4.56
4.22
3.80
3.41
1.54
(6.68%)
(1.90%)
—
0.58
FCF per share$
1.95
1.96
2.03
1.98
1.82
1.95
1.96
1.85
1.96
1.68
3.35
(1.51%)
(0.99%)
—
1.49
Dividend per sh$
2.70
2.73
2.96
3.22
3.20
3.17
2.95
3.28
3.08
3.27
0.68
0.39%
1.84%
—
4.80
Div yield (avg)%
11.65
14.23
11.32
10.60
12.58
14.24
16.48
18.29
18.93
21.44
23.06
18.29
14.24
34
8.24
Payout ratio%
22.79
22.94
21.44
22.42
22.43
21.19
21.42
20.81
20.13
21.62
20.68
21.19
21.53
44
160.9
Shares (diluted)M
257.5
272.2
261.1
265.3
288.4
324.3
331.9
338.4
377.3
420.6
161.9
7.84%
4.78%
11
12.58
Buyback yield%
11.47
13.46
12.97
15.19
15.38
14.56
12.51
9.72
9.60
7.47
15.00
9.72
12.74
15
1.298
D/E ratiox
0.489
0.529
0.565
0.599
0.524
0.461
0.424
0.397
0.358
0.353
0.187
0.397
0.475
21
0.919
Enterprise value$B
1.398
1.625
1.608
1.653
1.822
1.827
1.931
2.204
2.146
2.188
1.112
3.73%
4.36%
7
1,022
LT debt$M
495.4
559.6
590.2
653.2
589.9
620.1
638.2
643.9
707.8
717.2
251.8
3.98%
3.03%
13
Revenue
$1.727B
6.69%
1.00×
Cost of revenue
$1.005B
6.32%
0.97×
Operating expenses
$187.6M
7.73%
1.10×
Cash and investments
15.53%
Spread over hurdle
85.23%