3.600
Revenue$B
2.645
2.647
2.589
2.654
2.698
2.673
2.685
2.689
2.747
2.810
3.828
0.82%
0.62%
54
17.18
Revenue growth%
33.70
33.14
32.19
34.46
37.29
37.56
37.41
39.20
40.04
41.23
19.48
39.20
37.35
79
6.43
Gross margin%
16.53
15.82
15.51
14.21
13.68
15.98
17.81
18.65
18.37
17.71
16.90
17.81
16.25
64
4.69
Operating margin%
17.60
16.87
16.89
16.47
15.99
17.54
15.84
16.11
16.04
18.69
17.21
16.11
16.67
61
16.43
Net margin%
23.89
21.75
23.42
22.68
22.79
23.81
21.61
19.98
17.16
17.38
15.26
19.98
22.21
19
13.18
P/E ratio (avg)x
41.25
40.31
41.35
40.86
39.94
41.03
45.45
54.40
58.11
61.08
33.19
54.40
41.30
92
34.53
EV/EBITx
25.33
29.26
32.59
34.53
33.45
33.39
37.75
41.64
45.35
47.65
12.66
41.64
33.99
74
9.19
FCF yield (avg)%
25.95
26.99
29.85
28.86
29.18
28.28
25.64
24.88
25.35
26.00
27.80
25.64
26.50
11
4.11
FCF margin%
26.28
27.03
26.20
28.42
30.22
27.77
30.22
29.27
29.40
26.65
24.82
29.27
28.09
71
1.495
FCF / Net incomex
1.053
1.010
0.979
1.056
1.221
1.220
1.383
1.286
1.189
1.106
1.231
1.220
1.147
17
19.72
ROIC%
7.48
9.58
12.15
10.53
11.88
11.65
14.63
11.80
10.40
9.57
19.13
11.65
11.09
38
10.60
Return on equity%
0.40
0.40
3.27
1.50
3.99
2.95
5.62
4.63
2.17
0.40
7.61
2.95
2.56
89
5.98
Return on assets%
4.35
4.70
1.76
3.03
1.27
0.40
0.40
1.53
1.28
2.66
20.98
1.28
1.65
76
6.54
EPS$
12.23
11.99
12.99
13.61
13.52
15.41
15.51
17.22
19.83
21.83
6.72
10.06%
7.59%
—
27.09
EPS growth%
9.05
8.64
8.82
7.14
5.10
5.55
3.49
6.47
8.65
8.61
4.03
6.47
7.88
12
6.47
Bookvalue per sh$
3.80
3.69
4.39
4.94
4.74
5.48
6.29
6.20
6.93
7.54
14.98
9.70%
6.77%
—
15.77
FCF per share$
12.77
12.68
13.52
13.50
14.11
13.37
14.13
14.54
15.24
15.34
3.49
1.70%
1.58%
—
12.77
Dividend per sh$
5.05
5.03
4.46
4.69
5.14
4.95
4.81
4.47
4.86
5.25
10.53
0.41%
0.42%
—
26.88
Div yield (avg)%
15.35
17.87
15.45
13.17
10.92
12.56
14.13
16.50
19.23
22.07
11.10
16.50
15.40
58
15.75
Payout ratio%
10.85
12.05
11.01
8.26
10.98
13.43
14.58
15.50
15.27
16.89
28.59
15.27
12.74
6
135.2
Shares (diluted)M
145.2
152.6
154.7
157.4
147.9
137.0
131.3
127.4
140.1
159.4
137.1
1.52%
1.78%
19
25.38
Buyback yield%
19.16
20.98
23.33
24.27
22.36
23.54
22.80
20.44
18.74
15.76
28.77
20.44
21.67
55
1.220
D/E ratiox
0.739
0.810
0.893
0.943
0.920
0.932
1.071
1.161
1.173
1.199
1.612
1.161
0.938
65
3,541
Enterprise value$M
649.9
725.4
779.9
793.1
779.0
736.4
711.9
697.4
628.0
694.8
227.5
(2.26%)
0.86%
84
2.207
LT debt$B
5.258
4.982
4.810
5.004
4.752
4.896
4.606
4.606
4.533
4.738
1.282
(0.06%)
0.41%
77
Revenue
$2.810B
0.62%
1.00×
Cost of revenue
$1.631B
0.76%
1.01×
Operating expenses
$526.5M
0.34%
0.97×
Cash and investments
15.61%
Spread over hurdle
10.54%