0.208
Revenue$B
1.252
1.362
1.480
1.573
1.721
1.854
1.994
2.179
2.341
2.530
0.224
8.01%
7.90%
43
24.35
Revenue growth%
17.72
18.24
20.38
21.75
23.03
25.43
22.66
21.39
19.71
20.67
29.24
21.39
21.03
10
12.13
Gross margin%
28.41
25.68
28.65
26.57
29.40
28.65
26.00
25.83
28.23
27.41
26.10
27.41
27.82
13
18.86
Operating margin%
21.74
22.99
22.13
24.00
21.47
23.15
24.16
25.77
23.21
21.81
23.11
23.21
23.07
55
15.23
Net margin%
13.91
15.92
13.06
12.49
12.36
10.51
7.92
8.64
9.93
10.81
17.13
9.93
11.58
27
28.02
P/E ratio (avg)x
11.41
11.53
12.63
13.37
15.15
14.92
15.30
15.81
17.85
18.96
29.77
15.81
15.03
68
26.70
EV/EBITx
32.04
30.48
32.81
38.20
42.07
45.08
50.54
55.40
56.29
58.45
16.82
55.40
43.58
90
23.98
FCF yield (avg)%
34.05
35.83
33.10
30.96
28.79
26.83
28.78
27.05
26.00
23.88
12.58
26.83
28.78
60
27.77
FCF margin%
11.83
10.10
11.51
11.47
9.28
7.53
6.33
4.98
4.00
4.05
12.67
4.98
8.41
60
1.072
FCF / Net incomex
0.516
0.581
0.663
0.635
0.608
0.682
0.664
0.653
0.649
0.714
1.563
0.664
0.651
60
28.79
ROIC%
28.51
26.73
24.60
22.84
25.41
26.55
24.36
22.26
21.07
18.49
29.48
22.26
24.48
32
28.94
Return on equity%
26.03
26.35
27.14
28.23
25.33
25.00
25.88
28.06
30.56
28.82
26.94
28.06
26.74
69
16.81
Return on assets%
9.03
10.42
12.99
14.54
12.45
10.56
10.99
11.86
12.42
14.88
28.92
11.86
12.14
33
5.34
EPS$
4.94
4.73
4.93
4.33
4.80
4.87
5.12
5.14
4.69
4.14
5.77
(2.89%)
(1.18%)
—
18.07
EPS growth%
13.13
15.97
15.38
15.00
14.05
16.58
18.42
18.33
16.58
13.79
5.54
16.58
15.67
53
1.90
Bookvalue per sh$
1.39
1.37
1.43
1.29
1.34
1.35
1.45
1.55
1.71
1.74
1.76
5.40%
2.64%
—
5.23
FCF per share$
5.01
5.35
5.17
4.98
5.09
4.62
4.92
5.20
5.12
5.33
6.40
0.92%
0.50%
—
1.19
Dividend per sh$
3.12
3.12
3.36
3.64
3.50
3.47
2.98
2.77
2.98
2.85
6.39
(4.03%)
(0.08%)
—
13.13
Div yield (avg)%
25.01
27.20
24.99
22.69
23.68
26.07
26.80
27.35
25.14
28.11
27.10
26.80
25.61
88
6.26
Payout ratio%
11.15
8.25
7.85
5.14
4.55
2.88
0.72
1.67
1.72
0.40
18.10
1.67
3.72
16
179.7
Shares (diluted)M
272.7
281.5
302.3
352.8
346.7
363.1
379.5
444.6
479.5
501.4
183.9
7.65%
8.01%
41
28.02
Buyback yield%
1.54
3.99
2.36
5.12
6.28
4.49
5.65
8.29
7.01
7.46
25.24
7.01
5.38
7
1.631
D/E ratiox
1.158
1.277
1.149
1.292
1.390
1.383
1.320
1.236
1.176
1.221
1.094
1.236
1.256
51
1.823
Enterprise value$B
1.517
1.375
1.281
1.190
1.193
1.088
0.999
1.059
0.996
0.906
1.403
(5.35%)
(4.13%)
23
1.855
LT debt$B
2.467
2.384
2.233
2.291
2.441
2.264
2.552
2.920
2.866
2.691
1.566
1.97%
1.89%
73
Revenue
$2.530B
7.90%
1.00×
Cost of revenue
$1.248B
8.21%
1.03×
Operating expenses
$436.5M
7.40%
0.95×
Cash and investments
15.19%
Spread over hurdle
24.99%