2.747
Revenue$B
2.790
3.027
3.170
3.303
3.478
3.628
3.771
4.009
4.232
2.936
3.426
5.08%
5.57%
35
23.40
Revenue growth%
7.97
8.85
10.53
9.38
8.51
10.01
9.69
7.84
9.18
4.33
8.85
9.18
9.02
92
17.13
Gross margin%
13.66
11.59
8.90
6.50
8.45
7.57
7.34
9.67
9.67
14.93
26.97
8.45
9.28
78
23.34
Operating margin%
9.74
7.41
7.89
8.33
6.55
7.19
4.72
2.83
3.45
17.37
14.81
4.72
7.30
65
9.09
Net margin%
4.98
7.87
9.27
9.46
9.62
12.39
14.15
16.51
17.77
5.91
16.13
14.15
9.54
89
12.38
P/E ratio (avg)x
48.01
57.77
65.69
73.22
72.78
80.77
85.22
86.80
98.62
18.91
10.15
85.22
73.00
37
37.62
EV/EBITx
68.96
78.17
79.52
84.24
96.60
109.7
120.6
142.3
163.8
35.15
32.48
120.6
90.42
28
25.81
FCF yield (avg)%
5.95
4.69
2.72
0.54
2.00
0.40
0.40
0.40
0.40
26.07
29.43
0.40
1.27
39
26.54
FCF margin%
13.62
16.35
15.20
13.47
11.92
14.29
12.93
14.57
16.25
21.73
26.50
14.29
14.43
90
0.120
FCF / Net incomex
0.836
0.870
0.969
0.985
1.140
1.102
1.251
1.356
1.379
1.348
0.326
1.251
1.043
19
24.88
ROIC%
9.69
11.40
9.04
7.76
8.85
8.73
10.86
13.22
16.09
14.13
15.34
10.86
9.51
76
22.40
Return on equity%
34.54
37.03
34.32
36.67
35.12
36.66
35.38
33.85
34.28
11.15
9.44
35.12
34.83
44
4.58
Return on assets%
23.09
23.57
25.64
23.13
23.81
21.63
20.10
18.69
19.07
15.86
25.04
20.10
23.11
22
2.97
EPS$
6.31
6.12
6.09
6.71
7.06
7.56
8.92
9.27
10.20
3.08
3.21
8.73%
6.99%
—
18.96
EPS growth%
4.66
3.89
5.64
4.36
2.38
3.10
2.67
0.40
0.40
14.75
10.70
2.38
3.50
88
9.57
Bookvalue per sh$
14.73
14.09
15.49
15.06
16.52
19.25
18.32
19.48
18.59
10.50
9.35
4.30%
4.82%
—
10.72
FCF per share$
8.27
7.93
8.11
8.28
9.43
10.99
10.97
10.67
11.79
8.14
7.38
7.32%
6.48%
—
6.72
Dividend per sh$
14.29
14.45
16.39
18.30
19.62
20.78
21.22
22.67
26.26
10.37
5.61
7.49%
9.11%
—
11.08
Div yield (avg)%
19.56
17.96
16.42
15.65
17.56
19.61
22.18
24.71
23.93
29.25
11.95
22.18
19.59
23
21.40
Payout ratio%
18.90
20.76
21.01
18.01
19.82
22.35
20.03
18.58
16.86
18.09
18.15
19.82
19.36
5
351.0
Shares (diluted)M
546.2
550.6
613.3
620.8
654.7
733.1
786.3
851.9
858.4
355.2
343.8
6.70%
6.18%
25
21.61
Buyback yield%
30.63
29.32
30.89
31.30
29.96
29.44
29.12
28.78
27.25
3.74
8.02
29.12
29.70
31
1.266
D/E ratiox
0.620
0.676
0.695
0.723
0.655
0.724
0.783
0.820
0.738
1.403
0.548
0.738
0.709
58
3.079
Enterprise value$B
2.971
3.221
2.900
2.655
2.718
2.552
2.873
3.052
3.134
1.075
0.237
3.37%
(0.90%)
28
0.195
LT debt$B
1.848
1.863
1.761
2.029
1.999
2.276
2.175
2.346
2.329
3.045
2.884
2.79%
4.86%
79
Revenue
$4.232B
5.57%
1.00×
Cost of revenue
$2.963B
5.57%
1.00×
Operating expenses
$584.1M
6.36%
1.08×
Cash and investments
16.32%
Spread over hurdle
73.10%