0.384
Revenue$B
1.293
1.355
1.398
1.425
1.495
1.529
1.557
1.612
1.650
1.696
0.402
2.56%
3.20%
61
16.79
Revenue growth%
13.18
13.91
13.41
14.19
13.91
13.43
15.17
12.97
10.15
12.59
14.66
12.97
13.42
89
21.35
Gross margin%
15.05
13.84
15.40
16.07
14.42
15.80
18.35
16.87
16.76
18.33
23.47
16.87
15.93
12
6.26
Operating margin%
27.49
25.44
28.21
26.02
26.25
25.66
27.89
28.86
28.40
28.67
5.08
28.40
27.69
53
2.47
Net margin%
15.88
18.09
20.04
19.78
16.88
19.30
18.07
16.52
19.48
17.10
8.71
18.07
18.08
20
32.77
P/E ratio (avg)x
39.29
44.77
49.83
51.12
54.35
62.44
62.72
64.14
73.78
76.08
8.714
64.14
58.40
66
36.39
EV/EBITx
6.802
7.392
8.550
9.545
10.97
10.88
10.74
11.76
12.14
11.83
17.14
11.76
10.81
76
27.83
FCF yield (avg)%
18.75
17.56
16.27
13.37
12.12
10.49
12.87
11.93
12.53
12.36
14.93
12.36
12.70
25
5.98
FCF margin%
14.76
13.61
16.12
16.31
18.62
20.62
19.14
21.57
22.15
21.57
11.66
21.57
18.88
80
0.885
FCF / Net incomex
1.791
1.849
2.160
2.180
2.293
2.649
3.009
2.973
3.458
3.506
1.308
3.009
2.471
67
14.00
ROIC%
8.86
6.88
3.99
6.87
8.10
5.30
5.36
7.43
9.93
11.05
2.57
7.43
7.16
28
21.59
Return on equity%
16.90
19.80
20.12
20.68
22.62
20.03
20.29
21.72
23.92
26.87
17.20
21.72
20.48
65
21.89
Return on assets%
22.17
21.94
20.01
21.08
24.06
25.92
28.28
27.84
28.45
29.27
11.20
28.28
24.99
85
1.09
EPS$
0.83
0.88
0.77
0.74
0.79
0.84
0.76
0.76
0.76
0.71
1.11
(2.15%)
(2.29%)
—
24.20
EPS growth%
12.72
12.68
12.18
13.93
16.42
18.93
17.37
19.09
21.50
19.78
29.31
19.09
16.89
77
0.81
Bookvalue per sh$
0.92
0.88
0.89
0.89
0.88
1.01
0.94
1.04
1.13
1.28
1.30
7.81%
2.85%
—
1.53
FCF per share$
0.30
0.31
0.32
0.37
0.40
0.38
0.43
0.49
0.48
0.55
0.24
6.67%
7.30%
—
1.41
Dividend per sh$
0.69
0.70
0.71
0.81
0.88
0.89
0.88
0.90
0.86
0.95
1.55
1.50%
4.70%
—
21.28
Div yield (avg)%
11.45
11.22
11.04
12.13
13.88
16.64
16.03
13.85
15.61
13.98
19.42
15.61
13.87
49
12.35
Payout ratio%
4.91
7.85
7.88
9.89
12.59
13.67
11.65
13.25
13.47
15.57
23.54
13.47
12.12
42
1.182
Shares (diluted)B
1.082
1.045
1.066
0.978
1.024
0.951
0.884
0.920
0.792
0.775
1.154
(5.42%)
(3.08%)
11
13.69
Buyback yield%
33.10
35.31
33.48
31.77
34.23
34.11
35.23
32.58
35.36
36.65
23.70
35.23
34.17
9
0.944
D/E ratiox
0.195
0.177
0.190
0.213
0.192
0.182
0.189
0.185
0.192
0.215
0.360
0.189
0.191
14
1.386
Enterprise value$B
1.021
1.151
1.374
1.442
1.398
1.664
1.598
1.693
1.917
2.225
0.612
9.75%
8.47%
62
0.984
LT debt$B
1.174
1.127
1.118
0.964
0.894
0.888
0.823
0.742
0.742
0.770
0.273
(2.94%)
(5.24%)
10
Revenue
$1.696B
3.20%
1.00×
Cost of revenue
$1.187B
3.20%
1.00×
Operating expenses
$372.9M
3.60%
1.04×
Property and equipment
19.06%
Goodwill & intangibles
17.77%
Cash and investments
17.42%
Spread over hurdle
(6.77%)