0.751
Revenue$B
2.750
2.907
3.163
3.362
3.665
3.934
4.305
4.710
5.054
5.463
0.784
8.31%
8.05%
46
8.82
Revenue growth%
5.33
6.33
3.47
2.30
3.95
5.08
6.30
5.86
7.37
9.01
14.82
6.30
5.59
12
8.23
Gross margin%
30.13
27.99
28.97
31.68
34.28
33.65
33.87
32.01
29.26
31.32
27.37
32.01
31.50
69
15.01
Operating margin%
32.19
31.77
33.05
31.83
33.24
35.03
35.47
38.23
40.17
43.02
25.31
38.23
34.14
37
21.89
Net margin%
6.43
7.54
6.21
5.83
3.93
4.24
5.78
5.77
5.43
5.29
17.19
5.43
5.78
34
9.369
P/E ratio (avg)x
48.46
48.07
56.39
63.61
70.38
69.35
79.76
93.38
97.31
97.61
19.19
93.38
69.87
92
22.24
EV/EBITx
25.75
26.52
28.48
32.13
31.79
30.56
32.51
37.03
38.51
38.34
21.52
37.03
31.96
68
19.66
FCF yield (avg)%
27.86
27.51
28.43
30.23
30.02
32.90
33.51
33.88
31.45
33.61
10.48
33.51
30.84
12
20.94
FCF margin%
11.74
10.49
11.34
8.37
8.33
11.19
13.84
15.15
14.45
16.52
21.91
14.45
11.54
95
1.070
FCF / Net incomex
0.588
0.645
0.643
0.722
0.798
0.825
0.877
1.002
1.106
1.062
1.001
1.002
0.811
71
3.90
ROIC%
8.68
9.34
11.96
11.93
13.04
15.17
15.76
16.07
15.05
13.12
19.83
15.17
13.08
77
18.41
Return on equity%
18.50
20.40
19.57
16.63
17.38
17.25
14.86
14.12
14.34
13.94
8.80
14.34
16.94
63
12.91
Return on assets%
15.69
16.37
18.03
20.25
19.73
22.57
23.12
22.18
23.13
20.29
28.95
22.57
20.27
56
14.05
EPS$
6.70
7.17
6.75
6.53
6.65
7.23
7.60
7.79
7.52
7.72
14.42
3.03%
0.73%
—
3.82
EPS growth%
28.44
27.33
27.48
27.74
25.56
26.00
25.75
28.65
28.66
30.82
6.25
28.65
27.61
94
15.76
Bookvalue per sh$
21.86
23.45
22.03
25.34
25.75
24.70
24.78
25.82
25.41
28.04
7.28
1.72%
2.83%
—
19.51
FCF per share$
15.69
17.28
20.15
22.56
21.91
21.01
24.62
28.53
29.45
32.75
19.07
8.38%
7.23%
—
15.31
Dividend per sh$
8.34
8.14
8.57
9.36
8.82
8.31
8.89
8.10
7.48
7.95
17.98
(2.05%)
(0.86%)
—
9.84
Div yield (avg)%
4.83
6.42
5.31
7.18
10.10
12.91
15.19
13.99
16.23
15.79
24.53
15.19
11.51
9
29.72
Payout ratio%
22.95
24.51
26.62
27.67
25.89
23.97
21.22
22.19
20.27
21.27
5.78
21.27
23.46
86
226.5
Shares (diluted)M
175.9
153.4
144.6
128.1
121.8
118.0
113.0
113.7
103.1
92.05
230.5
(5.45%)
(6.97%)
34
18.86
Buyback yield%
29.20
31.71
34.42
33.89
32.73
31.73
33.26
32.59
32.08
29.61
15.16
32.08
32.33
74
1.174
D/E ratiox
0.936
0.915
0.943
1.063
1.169
1.327
1.361
1.543
1.478
1.537
1.017
1.478
1.248
17
3.042
Enterprise value$B
6.291
7.219
8.391
9.775
10.71
10.44
11.93
13.21
15.52
16.06
4.108
8.45%
9.69%
91
2.168
LT debt$B
0.266
0.265
0.259
0.257
0.257
0.246
0.252
0.270
0.275
0.283
1.900
1.97%
1.29%
21
Revenue
$5.463B
8.05%
1.00×
Cost of revenue
$2.865B
7.72%
0.97×
Operating expenses
$674.8M
8.54%
1.05×
Goodwill & intangibles
16.33%
Spread over hurdle
63.63%