7.518
Revenue$B
4.376
4.575
4.954
5.214
5.621
6.075
6.610
6.941
7.398
8.021
7.772
7.37%
7.11%
69
4.99
Revenue growth%
9.43
9.67
10.73
13.66
12.79
11.80
13.39
13.42
15.95
16.19
9.25
13.42
13.09
45
8.83
Gross margin%
34.65
36.32
38.15
38.52
37.64
38.95
37.08
35.85
38.36
37.18
27.45
37.18
37.41
57
22.05
Operating margin%
13.88
14.38
15.62
14.80
11.97
14.60
13.27
11.76
12.48
11.25
20.95
12.48
13.57
49
13.72
Net margin%
16.71
15.31
16.92
18.30
20.50
18.61
18.15
16.93
17.70
17.19
4.80
17.70
17.44
94
31.84
P/E ratio (avg)x
6.299
6.195
6.530
7.256
8.436
8.811
8.469
8.509
9.932
10.47
20.09
8.811
8.452
90
19.85
EV/EBITx
28.13
32.01
32.97
33.79
35.67
37.42
37.24
36.86
40.53
39.57
28.19
37.42
36.26
74
17.74
FCF yield (avg)%
21.42
20.84
18.12
20.82
19.53
21.31
23.24
21.08
20.03
19.00
15.54
21.08
20.83
31
28.76
FCF margin%
9.74
8.70
6.90
8.79
6.65
9.41
11.13
13.06
15.95
18.55
13.24
13.06
9.58
20
1.257
FCF / Net incomex
1.251
1.117
1.190
1.316
1.363
1.302
1.295
1.289
1.134
1.095
0.265
1.289
1.270
93
18.31
ROIC%
0.40
2.45
4.58
6.73
3.81
1.64
0.40
0.64
0.40
0.40
18.52
0.40
1.14
69
8.55
Return on equity%
8.27
6.01
8.52
10.98
13.39
11.63
8.78
8.50
10.60
11.19
14.36
10.60
9.69
26
4.35
Return on assets%
20.40
22.05
21.62
21.28
18.68
19.79
21.96
23.18
20.64
17.91
19.26
20.64
20.96
9
7.37
EPS$
13.16
13.00
13.64
15.49
15.71
17.02
17.47
19.98
21.85
24.64
8.03
9.41%
7.84%
—
11.10
EPS growth%
21.97
22.30
23.13
25.77
25.74
25.64
27.11
27.14
28.27
28.44
28.68
27.14
25.76
51
8.00
Bookvalue per sh$
1.97
2.28
2.38
2.38
2.52
2.61
2.50
2.41
2.32
2.21
8.81
(2.61%)
1.07%
—
8.94
FCF per share$
5.78
5.68
6.30
6.55
7.13
8.19
7.83
7.44
6.97
7.87
4.26
1.99%
2.89%
—
4.52
Dividend per sh$
12.57
13.44
15.39
14.51
13.73
15.19
14.29
13.58
15.25
16.72
9.31
4.03%
3.74%
—
17.83
Div yield (avg)%
2.61
1.23
3.26
4.56
6.05
8.70
10.55
12.42
14.98
12.97
26.51
12.42
7.38
72
8.57
Payout ratio%
29.69
29.55
32.42
32.64
32.90
30.54
30.03
29.38
26.91
26.04
24.70
29.38
29.86
90
327.5
Shares (diluted)M
331.8
346.5
383.4
437.3
458.5
482.6
529.6
568.0
602.6
617.2
314.7
6.13%
7.73%
17
2.84
Buyback yield%
12.20
11.99
13.69
14.72
14.45
15.76
14.44
17.01
16.06
14.56
29.08
15.76
14.50
31
1.373
D/E ratiox
1.119
1.206
1.282
1.366
1.419
1.458
1.463
1.640
1.955
2.075
1.266
1.640
1.438
15
4.892
Enterprise value$B
8.735
9.485
11.26
11.33
11.88
13.35
13.13
13.66
15.95
17.84
4.364
8.46%
7.13%
31
7.289
LT debt$B
1.059
0.966
1.101
1.217
1.239
1.211
1.277
1.387
1.465
1.491
7.302
3.77%
2.99%
50
Revenue
$8.021B
7.11%
1.00×
Cost of revenue
$5.154B
7.04%
0.99×
Operating expenses
$1.234B
7.26%
1.01×
Cash and investments
15.98%
Goodwill & intangibles
14.31%
Spread over hurdle
(4.70%)