0.698
Revenue$B
1.519
1.630
1.753
1.894
2.038
2.152
2.282
2.448
2.651
2.773
0.736
6.35%
6.92%
63
28.26
Revenue growth%
14.12
16.92
13.99
16.91
15.75
15.24
17.83
19.05
19.43
17.11
22.37
17.83
16.92
90
17.03
Gross margin%
24.55
26.41
27.76
30.34
31.69
29.36
31.51
31.60
32.51
30.38
2.30
31.51
30.36
67
13.37
Operating margin%
17.35
18.20
19.32
17.31
20.02
21.34
22.00
20.13
20.74
22.15
19.31
21.34
20.08
16
29.29
Net margin%
22.44
20.77
17.83
15.70
14.56
16.21
14.39
13.76
13.07
14.56
7.97
14.39
15.13
70
15.60
P/E ratio (avg)x
40.53
43.89
46.40
54.19
58.78
60.29
70.02
78.97
79.30
89.40
14.75
78.97
59.54
14
37.76
EV/EBITx
18.19
18.48
19.61
21.40
22.56
23.32
23.36
23.88
28.13
29.74
6.584
23.88
22.94
19
14.66
FCF yield (avg)%
16.97
18.18
17.60
17.06
19.45
17.00
19.37
20.03
18.03
16.53
10.20
18.03
17.81
10
26.96
FCF margin%
7.12
8.83
8.47
5.85
4.93
3.22
5.98
4.92
7.51
5.45
2.99
5.45
5.91
42
1.201
FCF / Net incomex
0.395
0.429
0.437
0.393
0.387
0.354
0.347
0.330
0.288
0.298
0.680
0.330
0.370
7
28.52
ROIC%
14.96
15.54
15.43
12.70
11.62
13.97
13.87
16.23
16.50
18.74
26.27
16.23
15.19
30
8.68
Return on equity%
22.01
19.94
21.38
21.76
20.58
17.95
16.51
17.08
16.05
13.26
16.93
16.51
18.95
6
11.46
Return on assets%
15.23
14.77
14.04
13.83
16.74
17.00
19.85
21.48
19.83
17.17
7.26
19.83
16.87
28
2.93
EPS$
1.75
1.84
1.74
1.72
1.92
1.72
1.85
1.96
1.82
1.86
3.01
(0.59%)
1.43%
—
21.32
EPS growth%
31.65
32.83
30.07
32.55
33.73
32.09
30.21
29.74
32.10
30.57
14.38
30.57
31.87
40
0.77
Bookvalue per sh$
2.78
2.63
2.83
3.16
2.81
2.90
2.88
2.93
2.60
2.49
2.32
(2.40%)
(0.01%)
—
1.68
FCF per share$
0.99
0.96
1.09
1.18
1.09
1.02
1.09
1.18
1.07
1.07
1.45
(0.41%)
(0.12%)
—
1.82
Dividend per sh$
0.33
0.30
0.30
0.26
0.28
0.30
0.28
0.27
0.25
0.26
0.53
(1.48%)
(3.59%)
—
18.05
Div yield (avg)%
6.74
7.45
9.23
6.42
5.71
3.26
4.16
2.85
0.40
0.40
21.23
2.85
4.94
72
10.18
Payout ratio%
14.79
15.57
16.91
16.10
14.19
12.43
13.88
15.73
13.56
13.20
21.89
13.56
14.49
61
1.012
Shares (diluted)B
1.681
1.688
1.643
1.940
2.293
2.612
2.920
3.370
3.457
3.861
1.024
10.98%
9.42%
60
8.94
Buyback yield%
9.18
7.05
6.65
8.36
7.23
5.45
3.24
0.78
0.55
2.27
15.75
2.27
6.05
62
0.152
D/E ratiox
0.461
0.451
0.517
0.552
0.605
0.639
0.693
0.710
0.725
0.730
1.717
0.710
0.622
31
2.063
Enterprise value$B
2.039
1.908
2.022
1.781
1.557
1.638
1.470
1.559
1.598
1.574
0.809
0.22%
(2.34%)
87
810.2
LT debt$M
381.8
351.3
343.7
358.1
330.0
315.7
345.6
316.5
329.7
338.2
166.7
0.49%
(1.06%)
70
Revenue
$2.773B
6.92%
1.00×
Cost of revenue
$1.534B
6.77%
0.99×
Operating expenses
$354.3M
7.48%
1.05×
Property and equipment
20.09%
Cash and investments
16.20%
Spread over hurdle
15.93%