0.261
Revenue$B
0.679
0.708
0.730
0.757
0.795
0.819
0.874
0.919
0.981
1.007
0.290
4.82%
4.46%
20
5.48
Revenue growth%
29.23
30.03
31.06
31.37
31.16
31.63
32.22
30.13
31.68
31.87
11.73
31.68
31.27
9
26.29
Gross margin%
23.11
26.08
25.03
23.19
21.56
19.05
19.54
16.90
15.68
12.72
24.18
16.90
20.55
61
16.27
Operating margin%
22.79
20.17
22.02
24.55
23.34
24.69
26.05
29.03
26.26
28.12
16.97
26.26
24.62
43
7.83
Net margin%
30.29
31.52
32.74
30.95
30.57
31.78
29.53
29.08
29.84
32.63
10.13
29.84
30.76
11
23.09
P/E ratio (avg)x
21.05
22.28
26.21
26.86
27.13
27.32
31.91
31.68
32.10
37.77
37.00
31.91
27.22
93
25.70
EV/EBITx
38.89
40.61
47.26
50.33
57.78
62.98
68.43
73.54
72.63
76.73
24.65
72.63
60.38
63
15.76
FCF yield (avg)%
22.45
24.31
21.81
22.80
23.13
23.91
21.33
19.96
20.97
21.55
29.01
21.33
22.13
92
20.42
FCF margin%
10.85
9.79
11.19
10.26
12.95
11.03
12.14
12.22
12.35
13.46
17.82
12.22
11.67
84
0.274
FCF / Net incomex
1.591
1.604
1.477
1.624
1.512
1.634
1.820
2.061
2.222
2.363
0.696
2.061
1.629
50
7.11
ROIC%
13.77
14.71
12.57
14.56
11.56
12.22
13.57
11.35
9.65
8.97
8.76
11.35
12.39
63
24.86
Return on equity%
27.91
30.33
28.30
25.48
22.77
25.53
26.88
28.63
29.96
31.38
7.09
28.63
28.11
5
29.56
Return on assets%
20.23
23.11
25.11
23.91
24.51
23.77
22.71
25.16
22.63
22.58
18.70
22.71
23.44
22
0.62
EPS$
0.47
0.46
0.42
0.43
0.43
0.47
0.49
0.53
0.54
0.58
0.65
6.05%
1.04%
—
27.83
EPS growth%
11.69
14.42
14.05
15.42
14.64
11.83
11.07
13.81
15.39
16.03
3.61
13.81
14.23
94
0.83
Bookvalue per sh$
0.87
0.83
0.93
0.96
0.88
0.80
0.83
0.79
0.87
0.97
0.67
1.94%
1.48%
—
0.20
FCF per share$
0.73
0.83
0.88
1.00
1.18
1.19
1.30
1.49
1.72
1.69
0.49
7.54%
10.30%
—
0.55
Dividend per sh$
0.43
0.46
0.51
0.56
0.53
0.49
0.49
0.53
0.49
0.51
0.60
(0.67%)
1.26%
—
27.98
Div yield (avg)%
28.19
28.55
27.49
27.05
24.60
25.72
25.34
25.56
26.31
25.28
15.67
25.56
26.01
90
27.45
Payout ratio%
20.17
18.67
16.48
17.66
15.20
14.73
15.34
16.19
14.71
16.55
18.72
15.34
16.34
93
459.9
Shares (diluted)M
536.6
562.0
621.9
614.5
668.9
715.1
670.0
656.7
672.0
619.5
452.8
(1.53%)
1.77%
61
18.83
Buyback yield%
36.83
38.87
37.27
39.85
39.57
37.84
37.72
37.11
37.10
36.31
9.49
37.11
37.49
57
1.334
D/E ratiox
0.949
1.108
1.273
1.294
1.287
1.440
1.520
1.780
2.031
2.071
0.953
1.780
1.367
61
0.044
Enterprise value$B
1.007
0.995
0.913
0.864
0.922
0.945
0.883
0.790
0.829
0.883
0.694
(0.86%)
(1.23%)
42
0.631
LT debt$B
1.141
1.150
1.102
1.258
1.199
1.222
1.200
1.228
1.305
1.351
0.697
2.42%
1.36%
78
Revenue
$1.007B
4.46%
1.00×
Cost of revenue
$548.4M
4.84%
1.04×
Operating expenses
$145.6M
3.69%
0.93×
Goodwill & intangibles
15.82%
Cash and investments
15.03%