1.187
Revenue$B
2.541
2.700
2.871
3.085
3.319
3.520
3.826
4.026
4.245
4.538
1.251
6.45%
6.84%
95
26.19
Revenue growth%
24.85
21.98
23.87
25.23
26.94
26.47
25.36
24.00
25.38
25.89
2.42
25.38
25.29
70
19.03
Gross margin%
4.93
2.09
0.40
0.40
2.33
3.15
0.65
2.17
1.76
4.39
15.37
2.17
2.13
86
7.93
Operating margin%
28.39
27.79
30.32
32.33
32.46
32.80
32.04
29.56
29.38
26.50
12.94
29.56
29.94
65
3.13
Net margin%
12.13
13.86
16.08
14.99
15.73
13.94
14.81
13.54
15.21
15.60
20.57
14.81
14.90
23
20.22
P/E ratio (avg)x
18.45
16.13
15.38
14.55
13.57
14.23
12.96
13.31
13.75
13.43
15.03
13.43
13.99
75
27.26
EV/EBITx
14.69
14.33
14.28
13.00
12.41
11.16
12.14
13.18
13.13
13.41
17.63
13.13
13.16
14
7.81
FCF yield (avg)%
31.39
31.33
29.10
31.41
31.22
29.70
32.61
33.32
33.46
30.77
2.04
32.61
31.36
46
3.03
FCF margin%
14.73
13.00
15.18
14.66
14.92
13.80
13.02
14.10
14.31
11.56
6.42
13.80
14.21
77
1.335
FCF / Net incomex
1.675
1.897
1.952
1.899
2.050
2.180
2.438
2.594
3.019
2.957
0.903
2.594
2.115
15
19.75
ROIC%
7.33
6.07
7.15
7.95
5.86
8.20
8.99
11.55
11.99
10.14
7.85
10.14
8.07
34
6.07
Return on equity%
33.81
31.68
33.67
32.95
30.15
31.43
34.23
34.25
33.07
32.87
29.65
33.07
33.01
7
21.52
Return on assets%
18.41
17.81
15.21
16.07
15.09
15.24
12.66
10.34
9.86
10.21
19.89
10.34
15.15
24
4.02
EPS$
5.88
6.24
6.37
6.93
7.07
7.12
7.75
7.47
8.28
8.52
4.38
3.78%
3.34%
—
6.11
EPS growth%
0.40
0.40
0.40
0.93
0.40
0.40
2.42
4.49
2.54
3.72
5.12
2.54
0.66
79
2.58
Bookvalue per sh$
4.31
4.78
4.89
5.19
5.81
6.05
6.73
6.66
6.71
7.02
4.97
3.84%
6.86%
—
1.59
FCF per share$
4.92
4.81
5.43
5.79
6.45
6.52
7.52
8.15
8.50
9.19
2.62
7.33%
7.54%
—
2.43
Dividend per sh$
3.09
3.29
2.93
3.00
2.80
3.04
3.37
2.99
3.10
3.21
1.97
2.74%
(0.37%)
—
29.28
Div yield (avg)%
28.85
31.42
33.65
35.10
33.88
35.37
35.82
34.08
31.08
28.52
9.53
34.08
33.76
49
4.55
Payout ratio%
9.13
8.70
8.07
9.40
7.71
4.77
6.31
5.42
4.38
2.07
4.07
4.77
7.01
30
232.3
Shares (diluted)M
161.4
160.4
159.8
148.3
150.5
157.9
161.9
175.8
161.9
150.8
240.0
0.03%
(2.07%)
15
20.50
Buyback yield%
21.25
18.45
20.77
23.08
24.42
25.78
25.01
22.45
23.52
23.94
15.38
23.94
23.30
29
0.643
D/E ratiox
0.258
0.309
0.305
0.323
0.370
0.421
0.502
0.517
0.588
0.709
1.269
0.517
0.396
92
0.237
Enterprise value$B
2.863
3.065
3.568
4.002
3.993
4.677
4.930
5.099
4.957
5.245
2.838
5.60%
6.18%
86
3.337
LT debt$B
4.494
4.246
4.229
3.972
4.165
4.249
4.354
4.816
4.868
4.605
3.372
2.03%
(0.44%)
71
Revenue
$4.538B
6.84%
1.00×
Cost of revenue
$2.549B
6.83%
1.00×
Operating expenses
$486.9M
8.25%
1.14×
Goodwill & intangibles
17.35%
Cash and investments
15.55%
Spread over hurdle
29.87%