1.101
Revenue$B
2.498
2.596
2.615
2.721
2.790
2.801
2.892
2.943
3.008
3.149
1.154
2.45%
2.59%
62
15.70
Revenue growth%
32.03
30.43
31.60
33.26
33.29
32.71
31.91
31.23
29.07
30.37
28.40
31.23
31.76
62
24.94
Gross margin%
33.16
30.96
33.37
32.24
32.99
30.31
29.71
31.06
32.16
31.57
13.86
31.06
31.86
35
16.40
Operating margin%
20.35
21.66
23.04
22.16
22.81
23.81
21.97
23.19
20.60
20.97
25.37
21.97
22.07
94
25.42
Net margin%
17.00
16.10
17.12
18.20
15.78
18.62
19.45
17.38
14.91
14.05
25.61
17.38
17.06
69
30.63
P/E ratio (avg)x
7.320
7.559
7.486
7.985
6.943
6.866
7.457
6.993
6.023
5.247
18.13
6.866
7.156
35
24.03
EV/EBITx
37.23
38.41
40.48
38.32
42.71
48.54
48.63
45.71
50.66
55.70
23.03
48.63
44.21
44
23.36
FCF yield (avg)%
22.37
23.33
21.20
22.53
24.13
26.35
26.00
24.93
27.29
29.57
24.96
26.35
24.53
23
19.53
FCF margin%
25.57
27.17
25.97
26.81
26.90
27.53
29.93
32.87
35.50
33.13
22.20
32.87
27.35
42
0.585
FCF / Net incomex
1.091
1.060
0.989
0.988
0.878
0.972
0.906
0.938
1.001
1.036
1.742
0.972
0.989
38
19.51
ROIC%
16.59
14.68
15.85
13.76
14.15
13.25
12.83
13.12
10.31
10.24
14.78
12.83
13.50
89
15.37
Return on equity%
12.29
12.98
12.80
13.15
15.67
14.61
17.42
19.61
21.19
23.64
20.67
19.61
15.14
8
26.56
Return on assets%
3.90
2.57
1.47
3.36
1.43
0.40
1.04
0.40
3.32
5.61
14.39
1.04
2.02
52
8.15
EPS$
14.69
14.46
14.25
13.53
14.86
15.56
17.31
18.62
20.32
17.83
8.39
3.71%
2.62%
—
9.11
EPS growth%
19.94
22.80
22.22
21.96
24.78
22.48
19.70
20.55
23.53
20.63
6.75
20.63
22.09
84
18.44
Bookvalue per sh$
19.56
20.49
21.85
23.13
27.12
26.50
31.36
36.90
41.79
47.43
9.79
11.83%
9.95%
—
20.32
FCF per share$
4.59
5.08
5.78
6.35
6.33
6.28
7.02
8.09
8.20
8.16
22.94
5.22%
6.41%
—
7.97
Dividend per sh$
17.11
18.07
19.70
22.04
26.20
28.54
28.27
32.67
36.51
42.34
20.11
10.07%
9.63%
—
15.37
Div yield (avg)%
23.07
25.91
24.80
26.33
26.42
23.72
21.41
20.20
19.17
17.94
21.25
20.20
23.40
9
29.78
Payout ratio%
22.43
20.10
19.19
16.96
18.55
20.52
23.24
24.98
22.65
21.90
26.09
22.65
21.21
71
59.21
Shares (diluted)M
70.47
70.28
63.96
70.92
69.24
64.22
72.14
64.56
64.11
57.26
58.12
(3.73%)
(1.26%)
5
20.14
Buyback yield%
2.05
2.45
0.60
1.98
1.61
3.59
4.51
3.24
2.24
1.82
21.88
3.24
2.14
32
1.638
D/E ratiox
1.306
1.364
1.374
1.339
1.451
1.373
1.339
1.504
1.611
1.478
0.148
1.478
1.373
11
2.407
Enterprise value$B
2.086
2.260
2.112
1.906
1.928
1.676
1.689
1.666
1.560
1.542
0.866
(4.37%)
(3.03%)
21
1.442
LT debt$B
1.346
1.588
1.616
1.597
1.631
1.585
1.781
2.026
1.992
2.223
1.957
6.39%
4.74%
33
Revenue
$3.149B
2.59%
1.00×
Cost of revenue
$1.657B
2.48%
0.99×
Operating expenses
$763.8M
2.35%
0.98×
Cash and investments
16.50%
Return on capital
243.70%
Spread over hurdle
231.57%