1.587
Revenue$B
2.687
2.810
2.845
3.005
3.168
3.213
3.253
3.368
3.500
3.643
1.647
2.84%
3.35%
62
13.87
Revenue growth%
27.90
28.47
25.49
23.99
22.84
23.16
26.10
24.62
23.80
21.89
14.69
23.80
24.30
21
7.50
Gross margin%
22.14
21.16
19.98
22.35
23.01
23.96
26.78
26.44
24.15
22.01
19.45
24.15
22.68
7
23.42
Operating margin%
21.41
21.42
24.20
23.34
20.98
21.98
20.03
21.89
22.17
24.65
25.31
21.98
21.93
44
2.14
Net margin%
13.43
11.85
10.73
9.48
10.46
9.78
7.56
6.96
6.73
9.15
26.03
7.56
9.63
10
15.96
P/E ratio (avg)x
14.78
15.68
18.10
21.21
22.98
21.95
22.70
25.66
28.86
31.07
35.67
25.66
22.32
46
22.96
EV/EBITx
37.10
39.67
37.99
35.70
34.06
30.63
31.68
32.45
34.50
35.29
18.25
32.45
34.90
20
12.37
FCF yield (avg)%
8.69
9.61
9.47
11.80
13.32
11.94
9.37
7.33
7.08
5.26
20.54
7.33
9.42
41
29.22
FCF margin%
16.98
14.86
13.07
14.94
14.70
17.01
16.40
13.50
12.68
11.76
13.32
13.50
14.78
83
0.513
FCF / Net incomex
1.347
1.288
1.379
1.272
1.377
1.404
1.391
1.204
1.293
1.202
1.135
1.293
1.320
93
24.68
ROIC%
19.43
17.14
19.39
20.51
23.00
24.73
23.86
25.17
26.36
25.43
19.32
25.17
23.43
9
4.03
Return on equity%
29.45
30.82
28.90
30.66
32.75
30.62
28.41
29.63
28.66
28.39
28.60
28.66
29.54
56
17.10
Return on assets%
29.31
29.36
31.10
33.96
36.79
34.22
33.96
35.67
33.56
34.82
14.78
34.22
33.96
35
0.92
EPS$
1.74
1.84
2.03
2.01
2.34
2.80
3.00
2.96
3.41
3.43
1.03
7.98%
7.16%
—
15.26
EPS growth%
21.03
22.29
22.69
22.62
23.80
23.86
24.28
24.27
21.49
24.19
9.32
24.19
23.24
58
0.54
Bookvalue per sh$
0.39
0.42
0.47
0.51
0.45
0.42
0.45
0.42
0.38
0.40
0.66
(2.45%)
(0.68%)
—
1.07
FCF per share$
0.57
0.64
0.66
0.71
0.69
0.81
0.96
1.08
1.04
1.14
0.72
10.51%
7.70%
—
1.32
Dividend per sh$
0.93
0.94
1.03
1.08
1.01
1.17
1.29
1.51
1.49
1.68
0.32
10.73%
6.93%
—
4.02
Div yield (avg)%
15.32
12.99
14.39
17.13
18.93
19.63
19.33
20.72
22.94
22.81
17.59
20.72
19.13
61
19.65
Payout ratio%
16.73
18.04
17.13
14.58
14.10
13.37
13.92
13.46
13.04
11.07
15.14
13.37
14.01
27
1.561
Shares (diluted)B
2.836
3.416
3.933
4.000
4.561
4.766
4.868
5.363
5.356
5.920
1.602
5.35%
9.13%
37
4.17
Buyback yield%
28.76
28.35
26.22
27.32
25.47
23.38
24.18
22.02
22.06
20.18
22.26
22.06
24.83
52
1.634
D/E ratiox
0.609
0.668
0.680
0.648
0.706
0.764
0.813
0.862
0.793
0.857
0.183
0.813
0.735
40
2.616
Enterprise value$B
2.383
2.282
2.392
2.373
2.262
2.219
2.319
2.702
2.905
2.809
1.063
4.43%
3.13%
92
2.759
LT debt$B
1.697
1.877
2.076
2.342
2.677
3.250
3.241
3.707
3.631
4.111
3.573
8.96%
9.93%
51
Revenue
$3.643B
3.35%
1.00×
Cost of revenue
$1.978B
3.47%
1.01×
Operating expenses
$617.0M
3.16%
0.98×
Cash and investments
17.63%
Spread over hurdle
16.31%