3.030
Revenue$B
2.729
2.921
3.041
3.189
3.409
3.529
3.767
3.891
4.030
4.173
3.179
4.13%
4.57%
42
24.93
Revenue growth%
27.16
28.41
29.63
29.80
26.87
25.87
23.35
24.99
26.42
25.76
15.86
25.76
26.64
54
26.03
Gross margin%
23.45
26.20
24.63
26.90
27.45
27.25
25.06
26.53
28.29
30.12
16.74
27.25
26.72
63
13.90
Operating margin%
22.03
19.60
18.14
19.50
19.11
20.09
17.57
14.72
14.27
15.25
14.23
15.25
18.62
15
4.49
Net margin%
33.53
33.29
35.64
33.16
33.97
31.08
33.79
35.56
35.52
34.73
14.68
34.73
33.88
37
25.05
P/E ratio (avg)x
26.65
27.08
26.64
27.99
29.53
29.65
32.90
38.91
39.01
42.74
10.75
38.91
29.59
70
26.30
EV/EBITx
34.21
37.86
45.49
45.65
53.30
59.79
59.65
68.48
74.37
74.21
33.72
68.48
56.47
82
15.10
FCF yield (avg)%
19.97
21.31
23.18
22.92
22.17
20.14
18.74
16.54
18.85
16.81
5.79
18.74
20.06
83
22.05
FCF margin%
16.71
16.66
16.45
17.90
19.76
21.93
23.65
25.69
24.19
26.68
8.35
24.19
20.84
86
0.544
FCF / Net incomex
1.263
1.421
1.644
1.942
1.916
2.161
2.561
3.027
2.987
3.454
0.849
2.987
2.052
23
28.44
ROIC%
12.97
12.09
14.79
12.13
14.77
13.25
15.99
15.98
15.91
16.28
10.84
15.98
14.78
39
13.06
Return on equity%
7.60
10.43
9.60
8.64
6.72
7.18
7.57
9.59
11.91
11.53
25.74
9.59
9.11
49
7.60
Return on assets%
9.88
8.17
8.63
5.89
4.64
6.45
7.93
6.36
9.11
9.39
8.97
7.93
8.05
22
7.01
EPS$
10.53
9.27
8.15
8.24
8.47
8.48
9.14
9.74
9.69
9.02
7.23
1.26%
(2.23%)
—
22.81
EPS growth%
14.00
14.80
13.31
10.55
8.16
7.04
6.90
7.27
8.96
10.03
5.40
7.27
9.50
31
12.36
Bookvalue per sh$
13.62
14.30
16.80
17.65
20.27
21.20
23.31
26.26
29.95
32.91
7.90
10.18%
11.08%
—
13.03
FCF per share$
10.77
11.59
12.71
14.24
16.91
16.34
16.06
16.14
17.21
19.01
17.51
2.37%
7.70%
—
5.99
Dividend per sh$
23.18
25.48
27.61
32.24
32.15
33.17
33.42
33.62
36.02
34.53
16.20
1.44%
5.79%
—
9.17
Div yield (avg)%
13.66
12.95
15.48
17.90
16.81
18.52
15.81
18.62
16.35
16.92
22.38
16.92
16.58
26
13.35
Payout ratio%
2.13
0.40
0.40
0.40
0.45
2.42
2.12
4.33
3.46
2.59
16.62
2.59
2.12
42
175.4
Shares (diluted)M
158.1
171.0
161.2
155.0
148.8
151.9
163.0
152.0
160.7
173.0
169.0
3.06%
0.59%
77
3.92
Buyback yield%
26.76
26.65
28.97
30.54
28.11
26.99
29.99
31.14
33.81
32.26
5.37
31.14
29.48
21
1.346
D/E ratiox
0.717
0.771
0.843
0.854
0.905
1.057
1.141
1.285
1.425
1.571
0.785
1.285
0.981
73
3.542
Enterprise value$B
4.234
4.295
5.132
5.520
6.106
6.174
7.469
8.278
9.708
10.10
2.987
10.58%
9.86%
84
0.590
LT debt$B
5.296
5.199
5.680
6.717
8.082
9.012
9.855
10.16
11.31
13.79
2.220
11.29%
10.68%
15
Revenue
$4.173B
4.57%
1.00×
Cost of revenue
$2.383B
4.09%
0.96×
Operating expenses
$830.0M
5.20%
1.06×
Cash and investments
18.04%
Goodwill & intangibles
17.37%
Spread over hurdle
25.56%