0.323
Revenue$B
0.909
0.959
1.025
1.090
1.139
1.171
1.222
1.259
1.306
1.355
0.353
3.53%
4.78%
59
6.81
Revenue growth%
16.34
15.20
15.27
14.46
16.30
17.83
16.15
18.23
21.22
19.46
20.82
18.23
16.32
62
22.02
Gross margin%
27.96
28.57
26.29
28.57
27.35
30.24
27.91
29.55
31.78
34.01
16.90
30.24
28.57
18
20.08
Operating margin%
28.73
26.89
28.28
26.40
28.40
30.24
27.29
28.28
28.63
25.89
16.48
28.28
28.28
78
5.73
Net margin%
11.90
11.51
13.97
10.99
11.43
13.70
11.63
13.61
12.03
12.55
8.62
12.55
11.97
88
25.69
P/E ratio (avg)x
38.14
41.05
46.75
53.94
62.38
71.31
70.10
75.55
85.84
100.3
19.87
75.55
66.24
88
20.88
EV/EBITx
39.95
38.11
36.44
34.56
33.49
31.64
35.73
34.55
38.01
37.89
31.80
35.73
36.09
53
19.68
FCF yield (avg)%
12.12
11.75
10.81
13.05
12.75
11.13
11.67
11.81
14.03
12.81
24.32
11.81
11.96
11
8.66
FCF margin%
16.39
18.14
20.99
19.84
19.44
21.69
24.35
24.41
22.67
22.72
18.26
22.72
21.34
20
0.362
FCF / Net incomex
1.019
0.970
1.045
1.018
1.071
1.203
1.358
1.494
1.600
1.732
0.301
1.494
1.137
65
13.60
ROIC%
13.28
12.58
11.27
8.44
8.43
7.20
6.69
7.59
6.13
3.42
15.12
6.69
8.01
32
10.99
Return on equity%
10.47
13.22
13.33
15.49
15.42
17.46
18.32
15.65
17.91
17.59
8.81
17.59
15.57
69
5.59
Return on assets%
1.81
1.21
1.42
1.24
2.97
2.15
1.93
0.40
0.40
1.64
27.40
1.64
1.53
82
0.37
EPS$
0.15
0.17
0.19
0.18
0.20
0.21
0.22
0.22
0.25
0.26
0.38
4.86%
5.37%
—
8.12
EPS growth%
15.25
13.78
13.81
14.77
17.46
19.51
17.25
17.65
15.56
14.72
29.91
17.25
15.40
62
0.50
Bookvalue per sh$
0.84
0.89
0.98
1.17
1.26
1.32
1.42
1.48
1.49
1.76
0.31
6.85%
8.79%
—
0.48
FCF per share$
0.20
0.23
0.24
0.24
0.28
0.32
0.37
0.39
0.39
0.47
0.11
10.80%
10.38%
—
0.18
Dividend per sh$
0.51
0.47
0.51
0.52
0.59
0.58
0.65
0.72
0.74
0.72
0.35
3.94%
3.35%
—
19.31
Div yield (avg)%
6.40
9.21
10.61
8.85
7.44
8.83
11.52
11.64
14.15
11.97
7.25
11.64
9.91
57
22.32
Payout ratio%
3.86
5.79
4.75
5.19
6.00
5.26
2.41
2.26
2.50
1.42
26.74
2.41
4.30
46
2.741
Shares (diluted)B
4.285
4.499
4.734
5.122
5.082
5.500
6.126
6.274
6.098
6.875
2.653
6.23%
4.38%
71
7.93
Buyback yield%
8.98
6.52
4.80
6.24
4.51
2.42
1.23
0.40
3.29
2.39
10.76
2.39
3.90
77
0.241
D/E ratiox
1.321
1.564
1.653
1.726
1.950
2.280
2.423
2.681
2.974
2.905
0.276
2.681
2.115
60
1.408
Enterprise value$B
0.932
1.073
1.070
1.056
0.999
1.115
1.244
1.228
1.150
1.097
1.300
1.89%
2.69%
19
1.325
LT debt$B
0.579
0.645
0.754
0.714
0.783
0.789
0.869
0.900
0.915
0.916
1.228
3.19%
5.48%
68
Revenue
$1.355B
4.78%
1.00×
Cost of revenue
$656.6M
4.90%
1.01×
Operating expenses
$328.4M
4.94%
1.02×
Cash and investments
20.88%