0.390
Revenue$B
1.745
1.800
1.827
1.812
1.794
1.778
1.824
1.843
1.894
1.968
0.403
1.87%
1.18%
30
15.03
Revenue growth%
17.39
17.74
17.52
16.35
15.27
17.16
18.09
20.32
19.72
17.98
10.37
18.09
17.63
42
18.39
Gross margin%
14.08
15.84
13.96
15.94
14.95
14.19
16.63
17.11
19.98
22.10
6.05
17.11
15.89
93
20.52
Operating margin%
5.37
5.86
3.49
6.43
5.48
5.51
7.46
7.64
9.10
10.83
10.68
7.64
6.15
57
29.04
Net margin%
8.74
6.38
6.63
3.87
5.88
3.19
5.96
4.87
7.59
9.77
27.60
5.96
6.17
56
19.11
P/E ratio (avg)x
15.46
15.92
18.95
21.48
24.58
26.82
28.78
33.38
32.47
33.30
15.01
32.47
25.70
46
27.95
EV/EBITx
24.16
24.76
24.17
23.77
20.93
19.35
19.48
17.61
19.35
19.51
36.79
19.35
20.22
87
2.14
FCF yield (avg)%
9.82
10.57
10.78
8.18
5.86
5.19
6.16
4.96
3.84
4.56
24.24
4.96
6.01
85
27.68
FCF margin%
15.40
14.32
16.46
13.72
16.62
16.53
15.11
14.39
14.71
17.44
12.20
15.11
15.25
83
0.935
FCF / Net incomex
0.754
0.829
0.749
0.837
0.913
0.882
0.891
0.845
0.768
0.755
1.475
0.845
0.833
23
12.32
ROIC%
13.69
10.77
10.67
8.12
6.59
8.30
9.82
10.08
8.07
7.89
29.65
8.30
9.06
20
6.20
Return on equity%
14.96
14.40
13.79
12.64
13.30
12.83
12.80
11.00
10.02
9.83
28.70
11.00
12.82
26
8.74
Return on assets%
8.58
5.73
6.55
7.18
6.32
8.99
7.61
10.49
12.59
10.58
10.74
10.49
8.10
70
1.44
EPS$
9.11
9.02
9.75
10.81
10.77
11.68
13.00
13.21
13.40
13.72
1.61
4.95%
5.02%
—
22.97
EPS growth%
13.99
14.14
11.72
12.59
12.35
9.56
7.86
7.97
7.58
10.31
24.82
7.97
11.02
38
6.53
Bookvalue per sh$
6.43
7.30
7.62
8.52
9.64
10.05
10.74
10.52
9.83
10.87
7.92
2.43%
6.88%
—
1.66
FCF per share$
9.62
9.78
9.27
10.08
10.82
9.86
9.81
10.97
10.39
10.98
7.14
0.28%
2.18%
—
7.74
Dividend per sh$
9.92
11.46
12.97
13.16
12.41
12.97
13.52
15.22
15.18
14.31
4.02
2.89%
4.25%
—
27.77
Div yield (avg)%
5.07
6.71
5.55
8.12
10.09
9.37
11.20
11.60
12.19
12.28
12.46
11.60
9.73
71
12.56
Payout ratio%
38.78
36.51
35.49
37.95
36.48
39.13
40.08
39.53
37.96
38.20
2.07
39.13
38.08
61
120.7
Shares (diluted)M
191.4
206.1
235.4
261.3
288.9
325.5
331.8
357.3
427.9
490.2
122.1
11.16%
11.80%
75
6.41
Buyback yield%
21.41
19.76
17.04
16.30
18.30
16.77
19.42
21.30
22.04
24.58
25.52
21.30
19.59
26
1.142
D/E ratiox
0.627
0.729
0.762
0.776
0.822
0.935
0.954
1.057
0.995
0.937
0.423
0.954
0.879
29
1.272
Enterprise value$B
1.903
2.160
2.424
2.682
2.909
2.916
3.191
2.978
3.302
3.276
0.156
2.40%
6.47%
83
0.722
LT debt$B
1.511
1.498
1.488
1.450
1.500
1.488
1.510
1.382
1.342
1.159
0.998
(5.03%)
(2.18%)
21
Revenue
$1.968B
1.18%
1.00×
Cost of revenue
$1.377B
1.18%
1.00×
Operating expenses
$412.2M
1.35%
1.02×
Goodwill & intangibles
19.58%
Cash and investments
13.59%
Spread over hurdle
(0.10%)