0.865
Revenue$B
0.832
0.860
0.899
0.959
1.007
1.061
1.097
1.160
1.211
1.260
0.961
4.59%
4.62%
73
6.43
Revenue growth%
14.75
13.67
15.33
17.15
16.08
14.90
13.62
13.32
12.98
13.21
17.36
13.32
14.21
31
25.67
Gross margin%
7.11
5.60
4.47
3.71
1.07
0.55
0.40
1.36
3.14
5.20
28.56
1.36
3.43
83
9.33
Operating margin%
26.01
27.31
26.91
27.95
27.93
26.36
27.91
25.82
23.45
20.52
12.02
25.82
26.63
18
11.87
Net margin%
23.38
20.89
20.91
17.94
18.11
15.46
17.07
17.81
16.15
16.57
11.32
16.57
17.87
24
35.60
P/E ratio (avg)x
25.89
27.88
29.75
34.15
40.53
48.67
52.83
54.34
53.35
59.72
15.68
53.35
44.60
36
6.122
EV/EBITx
23.86
24.31
24.29
22.10
23.46
25.27
24.57
25.37
26.22
26.59
22.62
25.37
24.44
44
8.34
FCF yield (avg)%
32.55
35.08
33.72
34.17
33.10
34.70
35.18
34.47
36.13
38.12
24.95
35.18
34.59
85
4.30
FCF margin%
9.60
9.30
10.09
12.30
11.83
13.48
10.60
12.34
12.30
9.75
7.95
12.30
11.22
85
1.073
FCF / Net incomex
0.233
0.249
0.245
0.227
0.234
0.218
0.234
0.251
0.274
0.276
0.333
0.251
0.240
86
4.95
ROIC%
3.21
6.05
4.23
6.30
4.59
5.02
2.62
4.84
5.96
5.93
2.59
5.02
4.93
85
11.09
Return on equity%
16.78
15.44
15.31
16.15
15.96
15.54
18.17
19.34
20.42
21.32
17.07
19.34
16.46
26
21.60
Return on assets%
21.49
21.61
22.67
19.81
21.15
21.77
24.57
25.06
25.54
25.79
27.30
25.06
22.22
17
1.95
EPS$
2.43
2.69
2.80
2.68
2.51
2.80
2.72
2.74
2.70
2.73
2.14
1.68%
2.06%
—
19.67
EPS growth%
11.55
9.53
9.93
10.95
13.02
14.21
16.50
14.50
16.75
17.70
15.69
16.50
13.62
37
1.48
Bookvalue per sh$
3.21
3.53
3.27
3.36
3.73
3.83
4.03
3.93
3.71
3.96
1.53
1.22%
1.65%
—
2.47
FCF per share$
2.98
3.26
3.08
2.75
2.36
2.58
2.66
2.32
2.25
2.47
0.93
0.86%
(3.08%)
—
1.39
Dividend per sh$
1.36
1.42
1.42
1.43
1.49
1.73
1.76
1.89
2.27
2.56
3.14
11.49%
6.85%
—
28.70
Div yield (avg)%
20.53
18.01
18.71
18.17
16.86
17.87
17.24
15.72
12.97
11.76
21.21
15.72
17.55
21
7.08
Payout ratio%
21.61
23.03
20.51
18.00
19.31
16.79
14.60
11.72
9.90
6.98
29.19
11.72
17.39
16
238.5
Shares (diluted)M
181.8
198.8
180.1
194.1
183.0
187.6
195.9
211.9
237.2
235.1
243.1
5.14%
2.10%
19
21.89
Buyback yield%
24.26
25.81
22.82
20.98
18.00
19.10
20.49
21.73
24.73
22.80
18.59
21.73
22.27
69
0.889
D/E ratiox
0.672
0.665
0.719
0.676
0.605
0.647
0.588
0.578
0.526
0.517
1.620
0.578
0.626
51
0.434
Enterprise value$B
1.578
1.553
1.832
1.850
1.890
2.134
2.426
2.847
3.267
3.783
1.077
14.88%
9.38%
5
0.365
LT debt$B
1.090
1.171
1.376
1.560
1.580
1.836
2.185
2.541
3.023
3.398
0.748
16.55%
12.62%
59
Revenue
$1.260B
4.62%
1.00×
Cost of revenue
$673.6M
4.78%
1.01×
Operating expenses
$291.1M
4.24%
0.96×
Goodwill & intangibles
16.59%
Cash and investments
13.39%