2.442
Revenue$B
2.943
3.008
3.151
3.232
3.305
3.421
3.499
3.561
3.706
3.724
2.700
2.42%
2.48%
91
18.54
Revenue growth%
19.23
17.47
17.38
14.91
12.11
12.10
13.46
12.87
10.18
8.18
4.50
12.10
13.16
14
29.00
Gross margin%
26.21
24.13
22.55
22.86
23.60
21.34
22.97
22.45
25.13
23.01
8.56
22.97
22.99
67
12.94
Operating margin%
10.65
12.89
13.22
13.48
11.62
12.47
15.11
18.07
16.06
15.56
27.80
15.56
13.35
23
19.94
Net margin%
15.79
17.88
20.12
19.70
17.74
19.44
20.41
17.78
15.75
13.99
23.96
17.78
17.83
90
35.80
P/E ratio (avg)x
30.11
31.38
35.15
39.95
41.96
38.24
41.18
38.87
39.81
38.52
7.730
38.87
38.70
69
22.66
EV/EBITx
35.02
42.09
41.87
41.80
42.91
43.60
44.00
44.32
43.47
47.71
34.97
44.00
43.19
33
21.69
FCF yield (avg)%
25.16
24.76
23.46
23.08
21.49
24.40
21.89
24.86
23.80
24.97
9.95
24.40
24.10
22
15.97
FCF margin%
0.40
0.99
0.40
2.52
0.96
0.40
0.40
0.40
0.40
2.35
26.13
0.40
0.40
74
1.110
FCF / Net incomex
0.347
0.363
0.374
0.368
0.364
0.390
0.431
0.422
0.421
0.433
1.728
0.422
0.382
80
23.73
ROIC%
3.96
2.89
0.48
0.40
0.40
1.08
0.40
2.86
2.57
1.33
8.62
1.33
1.20
12
24.64
Return on equity%
25.16
25.85
23.35
21.10
22.97
23.72
22.82
25.59
26.15
28.89
14.72
25.59
24.44
72
29.26
Return on assets%
22.10
24.31
24.54
23.15
21.24
18.83
17.77
17.50
17.03
19.71
21.78
17.77
20.47
67
2.50
EPS$
3.00
3.01
2.98
3.13
3.07
2.87
3.07
2.97
2.73
2.75
2.77
(2.21%)
(1.93%)
—
12.15
EPS growth%
25.16
23.93
22.26
22.99
20.30
23.10
22.70
23.39
25.28
22.95
4.46
23.10
23.05
86
8.84
Bookvalue per sh$
6.29
5.57
6.17
6.56
7.07
6.93
7.67
7.37
6.83
7.24
2.89
0.47%
0.17%
—
5.46
FCF per share$
14.69
14.72
16.36
18.85
21.93
23.94
27.88
29.00
33.52
35.94
10.79
10.38%
11.42%
—
8.54
Dividend per sh$
5.03
4.46
4.78
4.11
4.33
4.44
3.84
3.25
3.19
3.11
6.03
(6.40%)
(4.51%)
—
19.26
Div yield (avg)%
10.85
13.06
12.25
14.69
13.42
11.98
12.61
10.37
9.48
7.91
11.86
10.37
12.12
7
10.45
Payout ratio%
25.68
23.83
21.55
19.38
19.53
19.06
21.83
21.25
21.91
23.43
4.03
21.83
21.69
29
289.0
Shares (diluted)M
321.8
292.7
265.9
285.2
302.3
338.9
366.7
372.0
381.2
415.5
290.6
6.57%
3.18%
86
24.21
Buyback yield%
28.11
27.58
26.94
24.72
24.50
25.17
24.45
23.20
23.31
26.03
3.74
24.45
24.95
43
0.207
D/E ratiox
1.495
1.297
1.351
1.190
1.232
1.219
1.158
1.049
0.923
0.972
0.577
1.049
1.205
32
1.498
Enterprise value$B
0.385
0.430
0.441
0.434
0.455
0.458
0.429
0.398
0.413
0.394
1.818
(2.85%)
(0.43%)
6
2.784
LT debt$B
0.629
0.584
0.545
0.607
0.617
0.550
0.565
0.524
0.459
0.483
1.216
(4.78%)
(3.83%)
87
Revenue
$3.724B
2.48%
1.00×
Cost of revenue
$2.454B
2.31%
0.98×
Operating expenses
$765.3M
3.11%
1.06×
Cash and investments
19.46%
Goodwill & intangibles
15.71%
Spread over hurdle
(1.20%)