0.838
Revenue$B
1.275
1.338
1.407
1.455
1.516
1.544
1.598
1.633
1.684
1.711
0.882
2.44%
3.17%
21
9.08
Revenue growth%
28.89
31.35
32.18
34.83
37.56
39.05
40.46
39.50
37.02
35.39
15.88
39.05
36.20
37
18.92
Gross margin%
16.85
17.95
16.59
14.09
15.44
16.98
15.99
18.21
16.36
18.48
29.01
16.98
16.72
60
28.39
Operating margin%
7.99
9.17
9.86
7.42
5.51
4.94
6.89
6.65
5.79
6.44
19.04
6.44
6.77
77
21.95
Net margin%
3.10
2.02
2.38
0.40
0.40
0.74
0.40
0.40
1.76
0.40
14.99
0.40
0.57
85
34.55
P/E ratio (avg)x
60.81
62.81
75.54
87.93
95.01
105.9
120.0
119.5
137.1
144.6
20.89
120.0
100.5
38
15.96
EV/EBITx
47.34
46.47
46.64
46.13
55.04
66.46
73.76
72.69
81.96
97.88
18.58
73.76
60.75
67
17.26
FCF yield (avg)%
25.42
28.24
27.51
29.11
31.34
29.92
31.16
30.14
33.10
30.38
13.92
30.38
30.03
22
3.19
FCF margin%
25.29
25.20
26.10
25.54
26.63
28.88
27.59
28.08
29.62
31.72
15.88
28.88
27.11
70
1.244
FCF / Net incomex
0.649
0.696
0.756
0.735
0.796
0.736
0.670
0.604
0.552
0.602
1.667
0.604
0.683
68
3.68
ROIC%
10.46
10.59
8.79
11.38
10.99
8.43
6.89
7.59
6.21
8.01
4.89
7.59
8.61
60
25.76
Return on equity%
6.11
3.79
5.56
7.07
9.73
7.62
4.83
5.92
7.34
7.59
26.38
7.34
6.59
50
11.50
Return on assets%
11.88
12.61
12.65
10.43
8.73
9.18
10.98
12.33
13.15
14.81
11.88
12.33
12.11
45
11.66
EPS$
8.66
9.09
9.92
10.14
9.75
9.28
9.66
10.32
11.72
12.62
12.07
5.30%
3.59%
—
25.65
EPS growth%
30.91
33.42
34.67
32.69
32.76
34.26
36.17
38.93
38.59
40.82
5.86
38.59
34.46
38
4.46
Bookvalue per sh$
8.62
9.60
8.84
9.44
8.43
7.60
7.72
7.73
8.13
7.47
17.18
(2.39%)
(0.91%)
—
21.64
FCF per share$
15.91
16.76
16.90
16.96
14.87
14.55
14.38
14.35
13.54
12.61
15.43
(3.25%)
(2.12%)
—
5.19
Dividend per sh$
8.70
9.79
10.86
11.08
11.53
10.55
9.94
11.01
12.28
11.91
12.05
0.65%
3.50%
—
13.35
Div yield (avg)%
30.20
29.13
27.21
27.51
27.87
26.09
28.92
30.12
31.23
32.13
23.02
30.12
29.02
89
13.48
Payout ratio%
24.59
23.36
22.22
19.89
19.41
20.58
19.76
20.42
20.35
18.38
4.87
20.35
20.38
11
50.79
Shares (diluted)M
58.63
52.56
50.67
45.97
41.28
39.93
36.53
38.88
38.93
38.52
52.38
(1.38%)
(3.25%)
88
9.98
Buyback yield%
18.02
17.86
16.96
14.72
13.48
10.78
9.61
9.44
9.24
11.72
29.31
9.61
12.60
9
1.353
D/E ratiox
2.564
2.710
3.201
3.438
3.432
3.776
3.568
4.039
3.826
4.089
1.630
3.826
3.503
56
1.034
Enterprise value$B
1.042
1.167
1.184
1.199
1.296
1.451
1.401
1.541
1.750
1.719
1.676
5.81%
4.85%
9
1,512
LT debt$M
524.0
518.6
563.7
608.0
653.0
688.6
625.0
607.8
658.0
662.2
680.8
0.28%
2.54%
60
Revenue
$1.711B
3.17%
1.00×
Cost of revenue
$975.4M
2.99%
0.98×
Operating expenses
$220.1M
3.69%
1.05×
Cash and investments
16.46%
Spread over hurdle
14.20%