0.619
Revenue$B
1.575
1.687
1.837
1.941
2.063
2.262
2.492
2.703
2.868
3.141
0.680
8.77%
7.77%
83
26.39
Revenue growth%
7.49
5.94
5.27
6.13
3.36
1.89
3.10
1.76
0.40
2.79
22.89
1.89
3.23
52
19.60
Gross margin%
14.77
14.77
12.98
14.87
14.42
13.75
12.72
12.43
11.50
8.62
29.89
12.43
13.36
8
21.53
Operating margin%
6.54
6.29
8.55
8.96
11.55
13.86
14.14
17.10
19.76
18.70
23.93
17.10
12.70
46
8.89
Net margin%
12.94
10.63
12.47
12.69
14.51
15.24
12.81
15.43
17.72
15.87
16.61
15.43
13.73
14
13.46
P/E ratio (avg)x
33.00
29.62
26.92
28.16
24.87
22.69
20.85
20.72
18.63
19.54
33.84
20.72
23.78
92
30.86
EV/EBITx
32.05
36.25
42.11
42.19
43.70
46.31
54.30
54.04
63.49
71.29
11.90
54.30
45.00
56
13.67
FCF yield (avg)%
14.66
16.39
17.05
15.25
12.77
15.67
14.63
15.12
15.38
16.24
9.67
15.38
15.32
92
3.39
FCF margin%
33.77
36.40
34.22
32.52
34.22
34.55
32.45
34.23
34.68
33.11
28.50
34.23
34.22
86
1.489
FCF / Net incomex
1.723
1.683
1.798
1.976
1.875
1.762
1.856
1.844
1.996
2.203
1.669
1.856
1.850
5
20.26
ROIC%
19.29
19.48
17.28
17.88
20.63
22.40
21.87
22.30
22.26
22.94
7.70
22.30
21.25
42
8.47
Return on equity%
21.68
23.69
23.50
25.20
23.59
25.10
24.45
23.67
24.84
25.41
28.70
24.84
24.07
78
29.43
Return on assets%
8.23
5.99
4.14
2.61
4.70
3.95
2.03
3.97
3.57
6.26
3.51
3.95
4.06
14
2.13
EPS$
12.62
13.57
13.62
15.42
16.03
16.52
18.59
20.89
22.46
25.79
2.32
9.97%
7.09%
—
19.50
EPS growth%
28.34
25.79
25.15
23.57
22.37
24.57
21.75
18.79
19.95
17.72
11.68
19.95
22.97
15
2.70
Bookvalue per sh$
1.96
1.99
1.89
1.95
1.77
1.60
1.80
1.81
1.89
2.04
3.13
2.92%
(0.03%)
—
2.17
FCF per share$
11.71
11.33
11.08
12.00
12.70
14.06
13.52
14.72
15.07
16.21
8.96
5.01%
4.34%
—
10.63
Dividend per sh$
15.28
17.39
19.98
20.58
22.17
26.09
26.40
26.28
29.97
36.11
3.36
10.25%
9.54%
—
29.41
Div yield (avg)%
29.55
28.23
25.56
24.59
23.32
25.45
27.22
26.33
28.91
29.18
3.96
27.22
26.78
66
19.19
Payout ratio%
21.32
19.82
18.61
16.47
13.98
11.08
8.31
5.70
8.42
9.04
28.81
8.42
12.53
37
127.1
Shares (diluted)M
138.3
129.0
115.7
101.9
90.13
83.41
83.17
81.66
90.82
84.95
129.8
(1.18%)
(4.08%)
62
10.22
Buyback yield%
9.99
7.93
5.44
5.59
3.70
4.73
7.65
6.75
5.20
5.99
28.35
5.99
5.79
49
0.397
D/E ratiox
0.793
0.824
0.961
1.009
1.058
1.181
1.299
1.410
1.358
1.345
1.755
1.345
1.119
9
1.912
Enterprise value$B
2.288
2.505
2.803
2.980
3.212
3.293
3.212
3.431
3.624
3.612
3.245
2.38%
5.27%
75
0.989
LT debt$B
3.113
3.262
3.543
3.513
3.634
3.278
3.349
3.299
3.221
2.871
2.871
(4.60%)
(1.14%)
71
Revenue
$3.141B
7.77%
1.00×
Cost of revenue
$2.199B
7.77%
1.00×
Operating expenses
$449.2M
8.65%
1.08×
Goodwill & intangibles
18.48%
Cash and investments
18.32%
Spread over hurdle
(3.11%)