0.771
Revenue$B
1.295
1.340
1.363
1.390
1.436
1.482
1.534
1.594
1.600
1.607
0.833
2.28%
2.22%
91
26.31
Revenue growth%
14.06
13.76
11.33
9.39
7.11
7.53
4.88
7.83
10.12
8.82
10.75
7.83
9.11
32
6.02
Gross margin%
18.53
21.34
20.68
22.34
19.56
19.55
21.17
21.81
20.25
23.05
3.88
21.17
20.93
26
16.36
Operating margin%
22.76
22.59
23.82
25.43
23.27
22.29
20.95
19.45
20.68
22.79
28.22
20.95
22.68
86
22.43
Net margin%
13.54
12.96
14.34
15.01
13.37
13.95
13.03
10.25
9.44
12.19
14.52
12.19
13.20
40
13.46
P/E ratio (avg)x
64.87
72.26
81.07
80.19
88.45
103.7
100.7
97.81
110.1
125.5
19.89
103.7
93.13
10
14.53
EV/EBITx
32.62
36.91
40.63
42.19
48.68
52.53
56.98
61.80
59.70
58.36
6.581
58.36
50.60
74
11.82
FCF yield (avg)%
15.38
14.31
14.38
15.41
15.60
16.39
15.54
14.86
13.62
15.74
19.61
15.54
15.39
26
13.47
FCF margin%
15.46
17.36
18.60
20.21
20.65
19.83
22.12
20.42
22.98
22.16
29.27
22.12
20.32
45
0.376
FCF / Net incomex
1.725
1.768
2.029
2.268
2.536
2.998
3.105
3.318
3.560
4.243
0.700
3.318
2.767
13
28.01
ROIC%
6.91
4.97
4.62
5.88
7.80
8.87
7.71
8.00
5.15
3.55
23.68
7.71
6.40
74
19.51
Return on equity%
9.62
7.35
5.25
7.12
4.63
3.05
0.40
0.40
0.40
0.40
22.44
0.40
3.84
69
22.14
Return on assets%
31.01
30.98
33.20
30.28
27.97
30.46
29.43
26.45
24.31
21.72
20.54
26.45
29.85
18
2.80
EPS$
6.82
7.20
7.20
6.57
6.14
6.86
7.31
7.21
6.38
5.78
3.05
(1.19%)
(0.58%)
—
6.34
EPS growth%
6.99
9.11
8.13
6.69
5.42
4.80
2.98
4.26
2.45
4.14
18.22
4.14
5.11
84
5.35
Bookvalue per sh$
3.81
4.17
3.85
3.96
3.76
3.77
3.52
3.33
3.57
3.75
2.05
(0.05%)
(0.13%)
—
5.77
FCF per share$
5.39
5.15
4.97
5.07
5.82
6.54
6.30
6.28
6.40
6.06
5.20
0.83%
0.63%
—
4.30
Dividend per sh$
5.07
4.55
4.65
4.24
4.77
4.26
3.85
3.55
3.84
3.74
3.66
(4.78%)
(3.71%)
—
29.73
Div yield (avg)%
32.42
34.81
37.37
40.23
40.28
41.92
43.65
44.42
43.57
43.99
8.96
43.65
41.10
80
6.64
Payout ratio%
18.42
18.35
17.93
16.66
15.03
14.69
14.59
12.80
14.20
13.35
10.80
14.20
14.86
31
204.7
Shares (diluted)M
274.9
317.0
362.2
419.5
453.3
441.3
499.5
501.2
503.7
493.4
207.8
1.71%
7.53%
34
6.19
Buyback yield%
21.22
22.31
24.63
23.62
21.96
21.73
21.10
21.60
23.96
24.87
5.56
21.73
22.13
22
1.135
D/E ratiox
1.492
1.552
1.640
1.557
1.504
1.684
1.908
2.211
2.386
2.396
1.368
2.211
1.662
15
1.372
Enterprise value$B
1.644
1.785
1.653
1.786
1.789
1.840
1.636
1.639
1.513
1.594
1.496
(2.28%)
(1.25%)
21
0.806
LT debt$B
2.162
2.226
2.540
2.472
2.453
2.431
2.561
2.671
2.536
2.466
1.596
0.11%
2.35%
80
Revenue
$1.607B
2.22%
1.00×
Cost of revenue
$905.3M
2.36%
1.01×
Operating expenses
$309.1M
2.21%
1.00×
Goodwill & intangibles
17.41%
Spread over hurdle
(0.50%)