1.324
Revenue$B
1.338
1.395
1.435
1.491
1.583
1.639
1.724
1.817
1.854
1.895
1.422
3.66%
3.85%
50
15.23
Revenue growth%
6.02
6.29
5.25
5.61
2.64
3.37
4.57
6.91
9.24
9.71
23.92
6.91
5.81
6
12.30
Gross margin%
24.77
22.78
20.22
18.00
15.24
14.66
12.58
15.09
17.25
16.46
28.02
15.09
16.85
39
18.97
Operating margin%
16.44
15.79
15.47
15.59
15.37
13.47
16.01
13.91
12.72
10.82
27.47
13.47
15.42
16
9.63
Net margin%
15.49
12.60
10.05
11.86
14.76
16.81
17.33
15.52
12.62
13.45
22.38
15.52
14.11
66
11.68
P/E ratio (avg)x
28.61
25.66
24.33
24.74
26.06
27.36
23.82
20.48
17.62
15.53
18.47
20.48
24.53
65
33.58
EV/EBITx
39.10
43.39
41.32
41.75
46.36
41.43
37.13
40.32
39.49
37.94
30.17
39.49
40.82
93
28.46
FCF yield (avg)%
22.79
24.80
25.77
26.22
26.10
26.70
24.05
22.30
24.62
22.45
22.41
24.05
24.71
85
25.61
FCF margin%
29.57
31.28
30.50
29.90
32.28
30.62
31.36
31.45
31.00
32.99
20.62
31.36
31.14
59
1.181
FCF / Net incomex
0.748
0.647
0.655
0.696
0.691
0.736
0.709
0.612
0.601
0.626
1.104
0.626
0.673
69
4.82
ROIC%
16.67
14.25
15.60
17.64
18.83
16.98
15.15
15.62
17.72
15.40
15.48
15.62
16.14
18
8.86
Return on equity%
27.14
29.12
27.10
25.40
24.72
25.43
24.93
25.91
23.45
22.38
28.21
24.93
25.41
18
29.33
Return on assets%
12.78
10.15
11.45
13.86
11.42
13.01
11.92
9.15
8.52
10.53
22.45
10.53
11.43
81
6.39
EPS$
7.12
7.52
8.80
10.17
10.36
10.23
11.65
11.68
13.09
15.06
6.94
7.77%
7.51%
—
24.95
EPS growth%
16.08
15.04
13.38
12.10
13.52
10.86
12.59
15.50
15.24
17.30
23.61
15.24
14.28
58
4.41
Bookvalue per sh$
19.42
18.43
17.19
18.44
18.66
17.94
19.29
22.09
21.50
21.04
2.52
2.43%
2.22%
—
4.58
FCF per share$
4.77
4.49
5.05
5.19
4.83
4.47
4.69
5.23
5.52
5.46
3.98
2.49%
2.84%
—
7.22
Dividend per sh$
13.37
12.71
12.52
12.36
12.92
12.59
12.52
12.03
12.88
13.64
1.98
1.09%
0.22%
—
20.09
Div yield (avg)%
12.69
14.56
13.89
15.71
16.52
14.79
13.02
10.13
10.31
10.29
3.11
10.31
13.46
64
23.23
Payout ratio%
12.48
12.34
11.53
8.70
6.50
8.05
7.35
7.11
10.07
11.53
11.12
8.05
9.39
76
34.13
Shares (diluted)M
28.97
28.86
26.02
22.72
24.60
26.06
24.45
24.57
24.76
23.89
35.55
(0.58%)
(3.12%)
39
16.21
Buyback yield%
13.01
11.68
13.53
12.56
13.72
12.66
12.44
15.03
17.70
16.00
15.87
15.03
13.27
10
1.751
D/E ratiox
1.198
1.316
1.445
1.305
1.378
1.271
1.445
1.349
1.384
1.477
0.670
1.384
1.364
84
0.261
Enterprise value$B
2.379
2.530
2.875
3.177
3.696
3.820
3.953
4.045
4.420
4.882
1.454
5.72%
7.09%
34
1.503
LT debt$B
0.419
0.386
0.435
0.470
0.500
0.505
0.496
0.474
0.499
0.506
2.113
0.23%
3.06%
46
Revenue
$1.895B
3.85%
1.00×
Cost of revenue
$1.301B
3.66%
0.98×
Operating expenses
$381.9M
4.68%
1.08×
Cash and investments
19.91%
Goodwill & intangibles
18.49%
Spread over hurdle
23.31%