0.363
Revenue$B
0.623
0.681
0.741
0.812
0.863
0.936
0.992
1.054
1.118
1.177
0.376
6.41%
7.32%
88
21.43
Revenue growth%
21.00
18.70
18.66
18.52
18.94
16.43
13.88
11.02
8.42
6.22
26.46
11.02
17.48
73
25.08
Gross margin%
25.89
24.99
26.84
28.97
27.51
27.75
25.84
22.91
24.85
25.92
11.19
25.84
25.90
10
7.47
Operating margin%
32.09
33.62
32.20
29.23
27.01
27.90
25.70
25.76
27.43
28.71
27.70
27.43
28.31
42
20.05
Net margin%
12.89
15.55
18.25
18.32
18.05
19.79
21.94
20.79
19.84
21.13
8.46
20.79
19.06
63
17.35
P/E ratio (avg)x
13.24
14.23
15.12
16.55
17.87
18.47
17.97
19.97
22.23
23.30
32.69
19.97
17.92
74
28.16
EV/EBITx
24.65
27.04
24.42
23.81
26.24
26.59
27.68
25.91
23.50
21.63
29.85
25.91
25.28
54
14.15
FCF yield (avg)%
14.30
14.88
15.19
15.80
13.33
12.64
11.34
8.68
10.78
12.57
9.87
11.34
12.99
75
23.79
FCF margin%
15.49
17.58
19.41
20.45
19.03
18.16
15.75
14.74
14.04
15.02
18.82
15.02
16.66
60
0.660
FCF / Net incomex
0.882
1.048
1.063
1.258
1.288
1.320
1.537
1.565
1.653
1.929
1.544
1.565
1.304
88
24.09
ROIC%
29.42
31.19
33.67
35.88
35.03
37.62
40.04
39.19
40.97
42.41
20.43
40.04
36.75
83
26.67
Return on equity%
24.64
23.67
21.85
19.34
19.92
18.64
21.05
18.59
16.35
18.93
7.71
18.64
19.63
38
8.67
Return on assets%
15.72
17.26
17.29
16.75
18.99
17.70
18.54
16.84
17.81
15.76
15.46
17.70
17.28
55
0.18
EPS$
0.10
0.09
0.10
0.10
0.10
0.12
0.11
0.10
0.10
0.12
0.19
2.46%
2.34%
—
23.39
EPS growth%
6.93
9.91
8.05
6.62
6.50
6.11
5.15
2.18
0.40
0.40
21.57
2.18
6.31
80
0.21
Bookvalue per sh$
0.18
0.17
0.15
0.15
0.16
0.14
0.13
0.13
0.12
0.13
0.26
(3.41%)
(2.35%)
—
0.13
FCF per share$
0.16
0.16
0.18
0.18
0.18
0.19
0.23
0.23
0.27
0.28
0.23
8.76%
6.86%
—
0.12
Dividend per sh$
0.22
0.20
0.21
0.23
0.23
0.22
0.23
0.24
0.24
0.27
0.09
3.03%
1.80%
—
19.64
Div yield (avg)%
27.03
28.29
27.60
24.88
25.63
28.57
28.83
29.61
27.54
25.85
12.54
28.57
27.57
43
22.88
Payout ratio%
8.63
11.13
9.25
9.05
8.66
11.53
11.59
14.27
13.47
16.44
9.00
13.47
11.33
92
1.597
Shares (diluted)B
1.840
1.891
2.015
2.104
2.199
2.210
2.060
1.944
2.205
2.239
1.634
0.36%
2.95%
47
13.88
Buyback yield%
16.50
19.08
17.27
14.92
15.34
17.91
15.71
17.91
19.35
20.10
10.66
17.91
17.59
80
1.768
D/E ratiox
0.623
0.620
0.618
0.620
0.597
0.554
0.503
0.551
0.566
0.609
0.510
0.554
0.603
51
0.949
Enterprise value$B
0.941
0.910
0.968
1.007
0.954
0.990
1.031
0.925
1.031
1.114
0.959
3.15%
2.64%
58
793.8
LT debt$M
114.0
127.6
144.0
151.9
158.3
172.9
164.0
155.5
139.7
134.1
529.2
(3.26%)
1.81%
76
Revenue
$1.177B
7.32%
1.00×
Cost of revenue
$809.4M
7.62%
1.03×
Operating expenses
$252.4M
6.71%
0.95×
Goodwill & intangibles
17.63%
Cash and investments
16.70%