0.530
Revenue$B
8.309
8.348
8.577
8.522
8.495
8.447
8.696
8.985
9.206
9.261
0.567
1.74%
0.99%
58
11.00
Revenue growth%
26.14
26.56
29.35
27.06
26.95
28.21
30.66
27.93
27.14
27.35
26.68
27.93
27.25
48
26.72
Gross margin%
17.57
16.78
15.47
17.28
17.95
20.95
23.23
25.00
27.66
29.02
11.21
25.00
19.45
80
13.63
Operating margin%
8.38
7.40
7.00
6.64
6.50
8.56
8.99
6.33
5.97
6.12
6.37
6.33
6.82
89
23.53
Net margin%
18.53
21.10
19.53
20.04
21.74
19.27
20.66
21.84
21.55
19.31
29.48
20.66
20.35
91
21.25
P/E ratio (avg)x
15.68
16.23
14.75
14.17
12.59
11.57
12.52
13.08
13.09
13.88
23.10
13.08
13.49
71
14.68
EV/EBITx
59.56
55.57
56.14
51.67
58.10
64.83
65.66
66.11
71.29
68.74
17.19
66.11
62.19
35
9.72
FCF yield (avg)%
14.53
16.00
15.87
16.85
14.23
14.88
12.34
10.02
12.35
14.00
4.95
12.35
14.38
67
24.57
FCF margin%
22.42
21.31
20.40
23.35
22.83
22.44
22.45
24.32
21.60
22.21
21.04
22.44
22.43
76
0.698
FCF / Net incomex
0.867
1.046
1.190
1.277
1.318
1.537
1.635
1.942
2.260
2.310
1.400
1.942
1.428
87
2.48
ROIC%
22.36
23.38
23.87
23.84
24.24
22.70
22.97
23.78
25.39
26.62
23.55
23.78
23.81
46
10.23
Return on equity%
7.05
7.83
8.47
5.54
6.00
7.51
5.40
3.80
6.24
9.17
15.53
6.24
6.64
68
27.09
Return on assets%
0.40
2.50
0.40
2.42
5.28
5.61
4.02
2.22
0.40
0.40
5.30
2.22
2.32
60
21.01
EPS$
21.79
20.80
20.18
20.08
20.77
22.90
22.27
23.44
25.14
29.62
22.51
7.35%
4.84%
—
27.73
EPS growth%
20.90
20.03
18.83
21.07
19.10
19.26
19.76
18.02
19.54
21.03
29.30
19.54
19.65
6
18.89
Bookvalue per sh$
15.13
14.75
15.20
14.02
12.77
13.68
14.98
16.74
17.98
16.27
25.44
4.97%
0.68%
—
13.67
FCF per share$
24.07
23.74
24.42
26.44
29.41
28.61
29.02
26.62
24.58
22.02
15.41
(5.62%)
(1.86%)
—
14.31
Dividend per sh$
9.58
10.30
12.12
14.05
14.89
17.48
20.43
22.15
24.05
25.82
31.31
11.64%
11.43%
—
29.14
Div yield (avg)%
23.64
24.18
21.70
19.82
18.20
16.72
18.40
18.98
19.43
18.22
20.44
18.40
19.21
92
21.02
Payout ratio%
11.39
13.62
16.36
19.12
18.68
16.25
17.50
15.42
16.47
17.22
4.30
16.47
16.41
73
194.1
Shares (diluted)M
174.7
186.6
185.7
185.7
194.0
208.8
215.8
208.4
213.6
215.4
196.7
2.12%
2.58%
15
19.34
Buyback yield%
5.01
3.66
3.05
2.59
2.36
4.53
3.75
4.71
3.90
2.44
7.12
3.90
3.71
8
0.429
D/E ratiox
0.578
0.597
0.610
0.632
0.616
0.678
0.712
0.717
0.763
0.759
0.604
0.717
0.655
29
4.147
Enterprise value$B
2.841
2.734
2.627
2.932
2.756
3.095
2.874
3.260
3.750
4.331
1.402
9.46%
4.79%
91
4.749
LT debt$B
5.546
5.983
5.861
5.882
6.704
6.645
7.266
8.339
8.906
8.868
1.330
5.75%
4.84%
24
Revenue
$9.261B
0.99%
1.00×
Cost of revenue
$6.483B
0.99%
1.00×
Operating expenses
$1.557B
0.37%
0.94×
Cash and investments
17.17%
Spread over hurdle
(1.79%)