0.879
Revenue$B
2.915
3.013
3.055
3.143
3.241
3.274
3.305
3.289
3.313
3.435
0.942
1.17%
2.03%
44
23.08
Revenue growth%
17.73
17.23
18.39
16.38
18.99
18.21
17.05
18.11
18.35
18.76
23.96
18.21
18.16
44
16.12
Gross margin%
8.44
11.38
9.23
8.39
10.48
12.96
12.85
10.43
12.17
10.19
22.91
12.17
10.45
17
2.36
Operating margin%
6.90
8.36
11.13
11.11
14.03
13.61
13.42
12.85
15.05
17.03
15.72
13.61
13.14
18
7.65
Net margin%
13.49
11.20
11.36
11.87
12.69
13.34
11.96
11.17
8.75
6.52
24.92
11.17
11.61
13
14.67
P/E ratio (avg)x
20.94
21.01
22.40
24.24
22.55
24.73
22.53
22.35
21.39
21.53
18.67
22.35
22.37
82
24.73
EV/EBITx
6.358
6.475
7.047
7.112
6.901
6.540
6.745
7.263
7.962
7.649
19.21
7.263
6.974
74
26.75
FCF yield (avg)%
1.25
1.58
0.40
3.17
5.31
4.57
7.50
8.95
7.20
6.53
20.52
7.20
4.94
6
17.67
FCF margin%
21.14
18.48
16.07
14.26
12.50
14.00
12.42
14.73
14.30
14.19
12.58
14.19
14.28
72
0.940
FCF / Net incomex
0.119
0.134
0.131
0.142
0.134
0.139
0.131
0.140
0.140
0.147
0.363
0.140
0.137
85
20.47
ROIC%
2.17
0.40
3.25
1.96
1.88
1.11
2.53
0.40
1.91
2.98
3.67
1.91
1.93
60
15.25
Return on equity%
23.83
26.80
25.94
24.31
27.17
30.07
29.48
27.10
25.99
27.51
15.32
27.51
26.95
85
14.05
Return on assets%
24.54
25.40
23.47
26.46
23.55
23.14
21.53
19.55
20.43
22.42
24.89
21.53
23.31
44
10.66
EPS$
4.12
4.45
4.69
5.04
4.62
4.33
3.88
3.91
3.86
4.22
11.12
(1.81%)
0.19%
—
5.29
EPS growth%
28.77
30.68
28.75
29.68
28.56
26.52
25.06
22.11
21.85
22.56
14.16
22.56
27.54
23
8.34
Bookvalue per sh$
12.76
13.39
13.22
13.46
14.55
16.28
17.24
15.91
17.58
17.23
5.13
3.44%
3.89%
—
6.46
FCF per share$
12.43
13.52
13.41
12.81
14.42
15.47
16.24
17.10
17.64
17.51
9.77
3.97%
3.98%
—
4.95
Dividend per sh$
6.79
6.79
6.40
6.46
7.03
6.70
6.20
6.11
6.29
5.40
8.55
(5.11%)
(3.23%)
—
21.12
Div yield (avg)%
1.79
0.40
0.40
0.85
3.13
2.88
4.68
4.82
3.95
4.95
16.38
4.68
3.01
16
13.03
Payout ratio%
22.15
21.89
20.17
20.52
18.33
18.95
16.37
17.97
15.14
16.76
25.53
16.76
18.64
94
258.7
Shares (diluted)M
217.0
217.1
224.3
219.6
245.3
267.4
251.7
256.0
258.1
231.0
258.3
(1.20%)
(0.46%)
34
7.57
Buyback yield%
18.10
17.74
16.04
15.14
16.96
17.90
19.03
18.42
16.61
16.27
25.01
17.90
17.35
17
1.203
D/E ratiox
0.943
0.921
0.944
0.866
0.927
0.950
0.861
0.876
0.912
1.016
0.281
0.912
0.924
60
1.211
Enterprise value$B
1.208
1.210
1.090
1.006
1.080
1.059
1.042
1.037
1.061
1.115
0.873
0.63%
(0.75%)
19
1.041
LT debt$B
1.869
2.053
2.230
2.264
2.107
2.278
2.340
2.466
2.559
2.425
0.301
2.86%
3.57%
48
Revenue
$3.435B
2.03%
1.00×
Cost of revenue
$2.349B
1.92%
0.99×
Operating expenses
$629.0M
2.61%
1.06×
Cash and investments
14.33%
Spread over hurdle
(4.28%)