0.173
Revenue$B
1.650
1.805
1.976
2.138
2.267
2.418
2.567
2.773
3.015
3.304
0.178
7.82%
8.08%
34
19.43
Revenue growth%
18.41
20.47
20.14
18.96
18.40
21.21
23.87
24.13
24.35
25.93
26.92
24.13
20.84
80
20.65
Gross margin%
20.68
23.53
22.44
21.84
23.35
23.78
20.83
22.42
23.40
24.12
8.87
23.40
22.90
42
2.38
Operating margin%
24.73
24.60
24.33
23.17
25.13
27.25
26.18
27.66
28.49
30.67
17.05
27.66
25.65
5
29.74
Net margin%
19.40
19.24
16.91
19.32
17.94
19.77
17.59
19.81
19.80
17.67
21.59
19.77
19.28
82
36.71
P/E ratio (avg)x
47.70
49.50
49.01
52.51
53.99
57.01
64.58
70.05
72.19
70.35
18.11
70.05
55.50
45
19.39
EV/EBITx
44.63
49.08
50.09
56.33
62.22
63.92
70.42
71.85
77.97
86.48
31.17
71.85
63.07
44
4.68
FCF yield (avg)%
27.00
28.47
28.77
29.30
27.80
30.78
31.56
32.38
30.68
33.09
24.49
31.56
29.99
8
14.01
FCF margin%
18.60
16.36
15.68
14.05
12.67
11.28
10.32
9.15
6.62
8.65
27.73
9.15
11.98
85
0.871
FCF / Net incomex
2.234
2.333
2.708
3.173
3.555
3.605
3.509
3.738
4.204
4.058
1.294
3.738
3.532
68
27.56
ROIC%
6.30
5.97
7.38
5.88
3.89
5.88
6.29
4.26
6.83
7.66
18.03
6.29
6.13
64
23.79
Return on equity%
18.95
17.55
15.00
13.60
13.49
16.24
13.42
12.99
10.29
9.27
16.28
12.99
13.55
82
11.52
Return on assets%
5.61
4.42
4.93
7.53
9.93
7.69
10.16
11.62
14.22
13.17
10.43
11.62
8.81
41
1.68
EPS$
6.49
6.98
7.75
8.03
8.75
10.26
12.15
13.93
13.80
14.16
1.82
10.12%
8.49%
—
10.07
EPS growth%
8.88
10.27
9.46
12.37
15.19
15.34
16.19
14.45
13.46
14.37
3.97
14.45
13.91
33
5.14
Bookvalue per sh$
1.32
1.49
1.69
1.69
1.61
1.67
1.66
1.59
1.52
1.49
2.89
(1.54%)
2.35%
—
1.50
FCF per share$
3.49
3.27
2.91
3.10
3.15
2.96
2.68
2.70
2.50
2.73
2.96
(2.83%)
(3.10%)
—
1.73
Dividend per sh$
4.02
4.03
4.26
4.72
5.13
6.22
6.44
6.95
6.96
7.73
4.06
8.56%
7.37%
—
21.58
Div yield (avg)%
18.35
18.82
21.47
22.15
23.30
24.22
23.80
25.40
25.96
25.56
14.89
25.40
23.55
56
23.93
Payout ratio%
7.30
8.29
7.98
7.40
5.70
3.69
3.55
4.57
3.49
5.18
24.99
3.69
5.44
67
159.1
Shares (diluted)M
202.0
219.0
237.2
255.2
260.0
274.8
279.9
285.9
275.2
273.3
158.2
1.00%
2.41%
30
9.91
Buyback yield%
9.51
10.57
10.45
7.82
10.25
9.15
7.99
7.81
6.57
4.39
18.69
7.81
8.57
66
1.185
D/E ratiox
0.647
0.617
0.658
0.675
0.722
0.782
0.795
0.839
0.775
0.843
1.270
0.795
0.748
7
0.786
Enterprise value$B
0.966
0.929
0.936
0.831
0.796
0.690
0.748
0.714
0.649
0.637
2.706
(4.34%)
(5.60%)
36
1.360
LT debt$B
0.278
0.273
0.291
0.329
0.323
0.347
0.396
0.431
0.440
0.486
2.513
8.51%
7.26%
77
Revenue
$3.304B
8.08%
1.00×
Cost of revenue
$2.006B
7.86%
0.98×
Operating expenses
$633.2M
8.68%
1.06×
Cash and investments
17.68%
Goodwill & intangibles
15.89%
Spread over hurdle
(1.11%)