0.878
Revenue$B
0.616
0.680
0.752
0.811
0.868
0.929
1.025
1.121
1.233
1.353
0.926
9.28%
9.22%
55
20.34
Revenue growth%
8.98
11.91
10.73
9.82
9.08
8.69
8.02
5.26
5.55
4.99
27.37
5.55
8.84
46
10.62
Gross margin%
6.21
5.62
4.54
5.26
7.20
9.72
6.82
4.84
5.62
6.53
15.47
6.53
5.92
33
24.08
Operating margin%
23.27
20.46
17.53
16.01
15.11
17.33
16.26
15.44
17.93
20.16
14.65
17.33
17.43
85
22.46
Net margin%
13.05
10.91
11.76
13.39
12.65
14.53
14.33
16.00
14.17
16.43
6.21
14.53
13.78
46
23.41
P/E ratio (avg)x
42.66
41.87
37.19
38.93
35.46
32.65
34.69
35.51
35.64
33.66
18.44
34.69
35.58
41
28.45
EV/EBITx
17.94
18.35
17.97
19.04
16.92
15.23
15.24
15.19
13.32
13.51
11.20
15.19
16.08
53
28.63
FCF yield (avg)%
18.40
17.31
14.52
12.78
15.62
13.47
13.80
12.07
14.81
17.42
11.76
13.80
14.67
9
2.46
FCF margin%
16.76
14.03
12.15
13.56
12.61
9.76
8.67
9.42
10.03
8.74
2.96
9.42
11.09
88
0.151
FCF / Net incomex
2.132
1.981
1.992
2.181
2.107
2.362
2.429
2.311
2.298
2.464
0.877
2.362
2.239
88
21.67
ROIC%
10.24
11.07
10.74
9.17
8.56
8.14
8.58
7.26
7.36
6.95
20.02
7.36
8.57
79
27.76
Return on equity%
6.17
3.77
5.41
2.53
4.20
3.03
3.37
1.47
0.40
2.76
9.81
2.76
3.20
93
29.53
Return on assets%
7.97
9.58
6.91
6.33
4.84
1.87
3.43
1.43
2.53
5.46
5.66
2.53
5.15
34
1.50
EPS$
4.78
5.22
5.57
5.66
6.42
6.29
7.03
7.78
7.25
6.60
1.60
0.55%
4.37%
—
10.49
EPS growth%
32.16
34.44
34.32
33.46
30.47
30.32
30.74
28.12
30.81
31.18
23.48
30.74
30.99
51
0.64
Bookvalue per sh$
5.68
5.70
6.31
7.03
7.62
7.76
9.21
9.65
11.32
12.10
2.02
9.67%
9.71%
—
1.77
FCF per share$
2.11
2.30
2.09
1.92
1.96
1.80
1.68
1.68
1.45
1.32
2.38
(7.61%)
(5.27%)
—
1.21
Dividend per sh$
2.68
3.05
3.44
3.95
4.36
4.54
4.37
5.18
5.86
6.62
1.80
8.75%
9.50%
—
10.84
Div yield (avg)%
4.02
5.08
4.74
5.24
5.88
6.69
8.91
11.24
12.42
12.72
16.73
11.24
6.28
56
7.03
Payout ratio%
26.60
24.56
26.00
26.52
29.48
29.66
27.10
26.40
25.14
27.72
2.87
27.10
26.56
44
301.5
Shares (diluted)M
264.5
285.0
305.5
295.9
339.5
325.6
331.6
334.3
334.8
369.0
287.5
1.68%
3.85%
80
11.89
Buyback yield%
17.80
17.75
17.72
19.20
20.00
17.77
15.60
13.36
11.91
13.67
23.74
13.67
17.73
51
0.850
D/E ratiox
2.059
2.020
1.941
2.087
2.257
2.405
2.769
3.044
3.108
3.636
1.445
3.044
2.331
57
1.270
Enterprise value$B
1.804
1.859
1.991
2.276
2.628
2.852
3.396
3.425
4.125
4.079
0.175
9.19%
10.37%
41
1.038
LT debt$B
1.470
1.554
1.687
1.760
1.748
1.808
1.984
1.807
1.865
1.851
1.357
1.15%
2.61%
34
Revenue
$1.353B
9.22%
1.00×
Cost of revenue
$914.6M
9.51%
1.03×
Operating expenses
$228.0M
8.99%
0.98×
Cash and investments
14.27%
Spread over hurdle
24.67%