0.866
Revenue$B
1.102
1.151
1.211
1.270
1.335
1.441
1.540
1.653
1.719
1.849
0.928
6.73%
6.03%
92
11.68
Revenue growth%
13.56
11.93
9.96
8.26
11.01
13.52
11.75
12.01
11.75
10.29
3.81
11.75
11.75
73
6.37
Gross margin%
8.11
6.23
5.07
5.80
7.96
7.97
5.28
7.49
9.70
12.59
8.63
7.97
7.73
29
17.34
Operating margin%
8.49
5.72
5.67
8.15
10.25
8.23
8.88
11.74
11.91
10.14
21.81
10.14
8.68
30
22.27
Net margin%
11.27
12.89
10.00
9.05
9.09
11.74
10.81
10.24
9.41
10.18
23.51
10.24
10.21
19
36.56
P/E ratio (avg)x
31.02
27.68
26.91
28.92
25.74
28.08
30.98
31.10
31.34
32.36
36.74
31.10
29.95
79
18.23
EV/EBITx
28.29
27.39
28.40
31.89
38.15
38.96
42.97
42.38
47.81
53.99
35.65
42.97
38.55
12
12.73
FCF yield (avg)%
27.29
25.07
22.45
20.97
22.93
20.76
22.07
19.23
22.19
22.26
16.21
22.07
22.22
7
23.30
FCF margin%
2.42
3.06
2.71
2.10
0.40
3.28
0.89
0.40
0.40
0.40
29.19
0.40
1.50
62
0.643
FCF / Net incomex
1.091
1.049
1.085
1.022
1.001
1.051
1.075
1.202
1.356
1.518
0.807
1.202
1.080
85
16.96
ROIC%
9.85
9.95
12.61
15.49
18.16
17.80
17.21
19.05
17.44
15.45
21.98
17.44
16.35
40
9.01
Return on equity%
16.96
16.33
15.57
12.66
11.42
9.52
9.21
8.69
6.18
9.14
17.96
9.14
10.47
48
8.78
Return on assets%
26.96
28.77
26.94
27.93
25.36
25.78
23.25
21.81
23.96
21.31
25.20
23.25
25.57
34
1.69
EPS$
1.04
0.92
0.93
0.85
0.86
0.88
0.92
0.94
0.91
0.98
1.86
2.55%
—
—
28.16
EPS growth%
19.67
19.46
21.81
21.98
22.45
21.88
23.38
23.28
22.87
21.23
12.74
22.87
21.93
43
2.29
Bookvalue per sh$
1.80
1.87
1.84
1.73
1.86
1.71
1.61
1.76
1.91
2.12
2.40
2.62%
2.96%
—
0.72
FCF per share$
0.56
0.51
0.51
0.52
0.50
0.50
0.53
0.59
0.55
0.56
2.23
2.59%
(0.71%)
—
3.03
Dividend per sh$
1.88
2.00
1.97
1.79
1.63
1.62
1.73
1.89
1.96
2.10
1.05
5.20%
0.01%
—
11.72
Div yield (avg)%
9.05
7.75
9.49
9.72
12.42
10.60
8.62
6.58
4.27
2.27
22.46
6.58
8.84
71
12.05
Payout ratio%
24.02
25.44
24.33
22.12
19.51
17.12
16.44
15.78
17.09
14.92
20.33
16.44
18.31
24
194.1
Shares (diluted)M
201.1
185.7
201.6
194.3
185.8
189.4
182.5
181.8
197.9
181.7
196.5
(0.44%)
(1.12%)
19
8.14
Buyback yield%
27.73
25.92
24.36
26.83
29.68
29.55
27.51
25.34
23.16
24.06
24.50
25.34
26.37
66
0.683
D/E ratiox
0.804
0.813
0.834
0.844
0.956
0.893
0.969
1.024
1.051
1.040
1.560
1.024
0.925
33
0.831
Enterprise value$B
1.530
1.757
1.813
1.749
1.682
1.597
1.765
1.994
2.278
2.225
0.513
5.75%
3.77%
52
0.265
LT debt$B
1.969
2.300
2.574
2.979
3.227
3.155
3.561
3.641
4.148
4.622
0.253
7.45%
9.65%
16
Revenue
$1.849B
6.03%
1.00×
Cost of revenue
$1.106B
5.97%
0.99×
Operating expenses
$350.7M
6.19%
1.02×
Goodwill & intangibles
18.64%
Cash and investments
15.42%
Spread over hurdle
45.86%