0.686
Revenue$B
2.684
2.825
2.935
3.071
3.200
3.248
3.281
3.435
3.499
3.624
0.710
2.52%
3.27%
38
4.88
Revenue growth%
8.08
8.54
9.58
7.15
4.61
6.86
4.57
7.48
6.57
5.04
20.52
6.57
7.00
36
21.78
Gross margin%
13.82
15.19
17.21
18.18
18.47
19.21
17.68
18.58
20.95
23.11
10.07
19.21
18.33
54
5.05
Operating margin%
7.47
9.51
11.72
13.56
13.40
10.70
7.91
6.03
4.96
7.44
11.63
7.44
8.71
56
12.41
Net margin%
2.52
4.33
1.83
0.40
0.40
1.99
3.10
2.76
4.86
2.46
22.71
2.76
2.49
42
36.94
P/E ratio (avg)x
13.89
13.08
14.07
12.80
12.33
11.12
11.64
12.54
12.25
10.98
20.66
11.64
12.43
86
7.293
EV/EBITx
34.15
33.89
39.55
45.04
44.20
44.08
50.18
52.04
53.93
62.91
8.828
52.04
44.62
49
24.14
FCF yield (avg)%
26.78
24.51
21.79
24.62
25.40
26.50
29.48
29.79
32.18
34.53
15.53
29.79
26.64
48
20.52
FCF margin%
25.71
25.16
27.71
26.41
27.61
26.60
24.90
22.26
23.44
24.05
13.26
24.05
25.44
64
0.293
FCF / Net incomex
1.179
1.328
1.224
1.257
1.149
1.193
1.297
1.496
1.566
1.494
0.844
1.494
1.277
25
18.55
ROIC%
30.18
29.09
26.77
28.77
27.82
30.56
33.23
35.96
35.95
33.58
12.90
33.58
30.37
76
22.93
Return on equity%
7.29
5.84
5.00
6.52
7.02
5.65
2.82
1.71
1.90
3.09
17.57
2.82
5.32
80
13.02
Return on assets%
14.05
16.27
14.31
12.01
12.96
13.39
15.51
17.43
15.09
15.28
20.87
15.28
14.70
75
10.43
EPS$
16.21
18.92
22.24
24.31
25.08
24.37
24.95
25.82
27.49
27.47
11.09
1.84%
6.93%
—
22.52
EPS growth%
13.09
10.09
9.37
8.40
10.71
8.85
7.75
10.36
8.13
10.59
19.82
8.85
9.73
62
37.66
Bookvalue per sh$
36.43
37.84
40.44
40.84
39.27
40.18
44.71
41.93
37.37
34.19
15.80
(2.73%)
(1.63%)
—
13.06
FCF per share$
13.43
11.72
10.32
10.06
8.88
7.88
8.33
7.29
7.04
7.03
9.16
(4.55%)
(7.74%)
—
36.09
Dividend per sh$
22.22
25.49
29.94
33.98
34.12
32.26
31.60
34.92
33.33
38.97
15.13
2.69%
5.22%
—
9.62
Div yield (avg)%
12.10
9.28
6.67
8.30
9.89
10.68
8.10
7.03
7.20
6.01
26.71
7.20
8.20
73
10.93
Payout ratio%
20.24
17.90
16.07
15.10
12.99
12.89
12.78
11.97
11.58
9.88
5.55
11.97
12.94
68
50.78
Shares (diluted)M
47.93
45.81
42.00
38.85
33.73
29.34
31.41
29.50
30.80
31.76
50.22
(1.20%)
(4.28%)
70
27.60
Buyback yield%
22.89
20.96
21.70
19.75
17.93
15.30
15.74
15.69
16.46
13.73
12.63
15.69
17.20
16
1.673
D/E ratiox
0.555
0.528
0.599
0.581
0.541
0.596
0.666
0.624
0.671
0.680
0.542
0.666
0.597
12
2.239
Enterprise value$B
1.856
1.880
1.764
1.707
1.512
1.430
1.558
1.438
1.481
1.325
3.252
(2.61%)
(2.67%)
53
2.027
LT debt$B
1.058
1.145
1.038
0.935
0.997
0.937
0.943
0.880
0.922
0.994
1.785
(0.07%)
(1.46%)
10
Revenue
$3.624B
3.27%
1.00×
Cost of revenue
$1.955B
3.54%
1.03×
Operating expenses
$883.7M
2.98%
0.97×
Cash and investments
19.72%
Goodwill & intangibles
16.81%
Spread over hurdle
(1.74%)