5.303
Revenue$B
6.908
7.295
7.530
7.905
8.353
8.589
9.092
9.458
9.583
10.08
5.415
3.84%
4.27%
8
8.03
Revenue growth%
22.72
24.70
23.22
24.75
24.03
21.11
18.71
20.78
22.75
25.61
5.16
21.11
22.98
64
13.41
Gross margin%
13.02
13.59
13.10
10.21
11.98
14.59
16.55
16.23
17.28
14.58
9.45
16.23
14.08
16
28.91
Operating margin%
23.30
26.06
24.45
22.47
21.77
22.21
20.90
21.57
19.53
18.58
27.20
20.90
21.99
30
10.26
Net margin%
14.63
14.88
16.11
18.96
21.89
24.41
26.20
23.48
23.78
23.37
20.07
23.78
22.63
16
32.90
P/E ratio (avg)x
49.24
49.93
55.98
67.40
65.99
72.59
87.28
95.13
97.10
114.2
29.12
95.13
70.00
52
25.82
EV/EBITx
37.40
36.28
40.91
41.96
47.26
43.55
46.79
48.88
53.61
52.80
6.993
48.88
45.17
91
5.48
FCF yield (avg)%
12.85
14.67
15.14
13.73
14.45
11.49
9.34
10.39
13.11
14.00
2.39
11.49
13.42
83
17.24
FCF margin%
30.00
31.96
34.78
34.49
37.17
37.74
39.96
40.63
42.63
44.97
12.95
40.63
37.45
82
0.904
FCF / Net incomex
2.188
2.222
2.211
2.461
2.650
2.970
2.900
2.880
2.858
3.233
1.681
2.900
2.754
74
5.67
ROIC%
9.47
10.73
11.72
11.69
10.31
11.90
12.52
10.95
12.52
14.04
4.72
12.52
11.70
80
6.91
Return on equity%
12.32
10.60
12.56
15.28
17.14
19.47
20.90
21.40
20.80
21.11
19.58
20.90
18.31
16
27.55
Return on assets%
31.00
29.52
28.99
26.36
28.20
30.65
27.78
27.88
27.76
25.81
26.27
27.78
28.04
36
15.16
EPS$
6.75
7.16
7.64
8.11
7.33
7.84
8.24
8.75
7.83
7.30
15.98
(0.10%)
1.22%
—
28.26
EPS growth%
4.98
7.66
7.90
8.52
7.17
7.94
7.55
6.79
4.77
4.04
29.09
6.79
7.36
72
10.97
Bookvalue per sh$
21.54
20.11
19.62
21.37
23.97
26.24
26.86
26.59
26.56
25.78
12.00
1.47%
3.29%
—
7.73
FCF per share$
14.85
15.92
15.59
15.82
15.79
14.14
13.59
13.95
12.24
11.09
9.38
(6.82%)
(3.72%)
—
12.61
Dividend per sh$
6.78
7.36
7.10
7.98
8.54
8.44
8.56
9.74
10.67
12.12
7.75
7.26%
6.97%
—
3.73
Div yield (avg)%
16.47
14.84
15.37
16.73
14.57
16.64
14.51
14.14
16.00
17.79
11.83
16.00
15.68
60
14.33
Payout ratio%
25.95
27.03
24.41
21.86
23.49
25.15
22.43
25.01
22.13
19.71
20.17
22.43
23.95
27
305.5
Shares (diluted)M
240.6
261.2
271.3
246.7
225.1
201.0
185.2
191.6
192.2
177.8
311.0
(4.62%)
(3.19%)
6
8.68
Buyback yield%
29.30
26.35
26.89
25.62
26.03
26.53
24.39
24.47
25.70
24.47
16.67
24.47
25.87
55
1.466
D/E ratiox
0.630
0.707
0.677
0.658
0.647
0.684
0.759
0.882
0.904
0.908
1.593
0.882
0.696
95
4.007
Enterprise value$B
2.741
2.440
2.505
2.497
2.468
2.320
2.087
2.025
2.214
2.182
0.613
(2.44%)
(3.01%)
27
7.978
LT debt$B
9.805
9.408
10.77
10.94
12.93
13.01
14.33
16.92
17.15
20.12
4.785
9.26%
9.05%
76
Revenue
$10.08B
4.27%
1.00×
Cost of revenue
$7.058B
4.27%
1.00×
Operating expenses
$1.754B
3.71%
0.95×
Cash and investments
16.56%
Spread over hurdle
27.66%