0.136
Revenue$B
0.987
1.040
1.075
1.122
1.181
1.270
1.314
1.358
1.461
1.539
0.149
5.44%
5.07%
63
10.56
Revenue growth%
18.93
20.28
21.65
22.44
19.64
17.02
14.12
12.41
14.95
17.42
27.53
14.95
18.17
32
7.24
Gross margin%
6.44
7.38
8.53
6.60
9.16
6.52
8.04
5.32
2.93
4.47
14.84
5.32
6.56
32
21.81
Operating margin%
10.62
8.15
10.81
13.69
13.82
16.46
17.42
15.37
18.00
17.34
14.67
17.34
14.60
17
14.68
Net margin%
18.79
21.49
21.42
21.99
23.96
22.00
22.57
24.23
24.46
23.77
24.70
23.77
22.29
46
34.24
P/E ratio (avg)x
24.38
21.34
19.07
17.13
17.32
15.74
13.80
14.28
14.95
13.22
37.67
14.28
16.43
83
14.36
EV/EBITx
45.03
50.80
61.07
61.36
63.17
64.24
62.64
74.70
73.98
83.95
9.628
73.98
62.91
26
29.45
FCF yield (avg)%
32.01
33.60
33.82
34.14
35.04
36.31
34.11
34.53
32.65
33.27
23.11
34.11
33.97
21
15.33
FCF margin%
14.50
14.06
15.22
12.88
12.19
12.02
9.49
6.87
6.11
8.71
28.32
8.71
12.11
24
0.467
FCF / Net incomex
1.966
1.992
2.190
2.456
2.390
2.480
2.431
2.382
2.633
2.592
1.410
2.480
2.410
49
3.90
ROIC%
9.61
11.61
13.08
13.65
15.25
16.03
14.18
16.54
17.21
14.35
5.69
16.03
14.26
65
7.28
Return on equity%
12.54
14.51
11.86
10.13
9.27
8.18
9.96
12.44
12.68
15.48
10.64
12.44
12.15
79
23.43
Return on assets%
30.70
32.19
33.07
30.35
28.79
26.98
28.09
28.71
25.83
26.74
2.80
26.98
28.75
46
1.07
EPS$
0.52
0.57
0.61
0.59
0.57
0.60
0.61
0.71
0.70
0.73
1.15
4.95%
3.97%
—
19.31
EPS growth%
18.87
18.45
18.81
19.84
21.85
24.13
21.68
19.37
17.29
16.75
27.97
19.37
19.12
48
0.94
Bookvalue per sh$
1.87
1.96
1.82
1.78
1.83
2.02
2.24
2.34
2.35
2.58
1.14
7.05%
4.58%
—
1.39
FCF per share$
1.22
1.26
1.31
1.35
1.33
1.42
1.23
1.08
1.07
1.13
0.79
(3.18%)
(1.80%)
—
0.99
Dividend per sh$
1.19
1.27
1.51
1.48
1.76
1.77
1.90
2.00
2.05
2.32
0.40
5.70%
8.58%
—
4.29
Div yield (avg)%
15.46
15.45
14.15
16.13
18.54
18.00
19.11
19.71
19.10
19.72
10.42
19.11
18.27
43
27.30
Payout ratio%
27.33
28.26
29.45
30.51
30.94
30.75
33.45
31.16
33.32
32.08
21.55
32.08
30.84
54
335.1
Shares (diluted)M
430.4
476.2
514.4
500.0
485.5
492.1
511.7
544.5
550.0
596.2
337.7
4.19%
3.64%
21
8.10
Buyback yield%
8.88
6.70
7.49
9.81
7.46
6.92
7.17
9.15
8.94
11.21
5.35
8.94
8.18
54
0.545
D/E ratiox
0.304
0.310
0.265
0.244
0.257
0.244
0.218
0.217
0.216
0.206
0.878
0.217
0.244
66
261.7
Enterprise value$M
824.6
768.8
738.9
763.2
708.7
746.3
792.8
808.4
916.2
945.0
157.2
5.92%
1.36%
53
1.106
LT debt$B
0.760
0.778
0.804
0.859
0.920
1.020
0.976
0.972
1.018
1.084
0.175
3.33%
5.38%
69
Revenue
$1.539B
5.07%
1.00×
Cost of revenue
$855.6M
5.06%
1.00×
Operating expenses
$340.6M
4.87%
0.98×
Goodwill & intangibles
16.40%
Cash and investments
15.94%