0.749
Revenue$B
3.814
3.851
3.799
3.780
3.800
3.720
3.786
3.834
3.828
3.744
0.838
(0.30%)
(0.18%)
73
28.67
Revenue growth%
16.43
16.69
18.57
19.12
20.00
18.32
15.73
14.28
12.68
12.38
21.97
14.28
16.56
58
2.10
Gross margin%
23.58
21.02
21.30
20.16
18.38
19.82
21.30
23.42
24.28
27.21
19.98
23.42
21.30
66
2.33
Operating margin%
18.11
19.97
20.74
21.11
19.03
20.22
22.66
21.79
24.27
21.65
5.38
21.79
20.93
85
23.07
Net margin%
18.93
16.14
16.20
16.52
17.24
14.87
14.87
16.42
17.45
19.29
9.27
16.42
16.47
42
8.210
P/E ratio (avg)x
30.60
29.04
31.25
34.82
37.85
33.63
31.24
30.61
29.68
28.14
24.20
30.61
30.92
55
19.61
EV/EBITx
28.41
32.79
37.43
43.43
44.11
45.06
51.32
47.63
52.86
54.99
28.08
51.32
44.59
84
11.28
FCF yield (avg)%
25.31
26.35
26.38
27.28
28.96
31.09
33.64
34.46
37.09
34.96
27.40
34.46
30.02
52
12.03
FCF margin%
13.97
15.11
13.86
15.25
13.82
12.62
10.11
9.34
11.39
9.96
3.81
10.11
13.22
28
0.819
FCF / Net incomex
2.377
2.807
3.366
3.403
3.597
3.844
4.289
4.458
4.704
5.122
0.562
4.458
3.721
8
28.02
ROIC%
9.69
10.48
11.68
9.13
11.07
14.06
14.49
16.83
17.85
19.92
24.03
16.83
12.87
12
20.12
Return on equity%
6.18
7.85
5.38
5.72
3.54
2.01
1.10
1.30
0.40
2.66
26.20
1.30
3.10
48
10.95
Return on assets%
12.11
14.94
13.28
10.71
12.91
15.25
14.31
17.05
14.09
16.61
19.33
15.25
14.20
50
6.58
EPS$
23.74
23.11
22.09
20.58
19.90
22.51
21.46
20.46
19.51
22.26
7.21
2.26%
0.43%
—
24.19
EPS growth%
4.05
3.99
3.39
3.35
1.58
0.40
2.59
1.13
2.10
4.79
5.11
2.10
2.97
21
14.03
Bookvalue per sh$
16.49
15.85
16.59
14.28
13.90
12.24
11.07
11.50
10.62
11.17
22.83
(4.28%)
(3.36%)
—
10.04
FCF per share$
13.47
13.18
12.49
13.29
15.13
16.01
15.03
14.06
14.98
15.73
23.13
0.78%
2.84%
—
15.76
Dividend per sh$
27.50
27.55
27.38
29.91
32.37
32.55
35.42
31.46
33.75
29.44
14.92
(1.88%)
1.24%
—
10.51
Div yield (avg)%
18.36
19.03
18.53
18.94
17.31
17.73
17.96
18.98
17.31
17.32
24.78
17.73
18.16
68
29.70
Payout ratio%
19.11
18.60
19.60
20.33
18.53
17.97
19.00
22.00
23.32
20.62
20.44
20.62
19.35
72
47.98
Shares (diluted)M
110.6
129.2
142.3
163.6
182.2
193.1
204.0
238.9
288.2
313.4
49.76
11.45%
12.95%
45
30.00
Buyback yield%
12.41
11.93
11.42
12.10
13.37
13.21
15.01
16.35
17.54
20.02
12.27
16.35
13.29
37
1.745
D/E ratiox
0.495
0.553
0.636
0.625
0.686
0.777
0.890
1.013
1.204
1.413
1.628
1.013
0.731
51
3.702
Enterprise value$B
1.395
1.441
1.610
1.431
1.339
1.221
1.328
1.471
1.552
1.508
0.549
2.42%
0.35%
95
1.538
LT debt$B
1.115
1.184
1.294
1.307
1.220
1.306
1.329
1.379
1.290
1.361
1.425
2.21%
2.06%
65
Revenue
$3.744B
(0.18%)
1.00×
Cost of revenue
$1.644B
(0.49%)
0.97×
Operating expenses
$833.6M
0.17%
1.04×
Cash and investments
16.48%
Goodwill & intangibles
15.98%
Spread over hurdle
47.13%