1.628
Revenue$B
1.083
1.090
1.141
1.202
1.246
1.267
1.283
1.297
1.346
1.356
1.707
1.71%
2.48%
64
9.25
Revenue growth%
21.13
22.42
19.64
21.21
21.92
20.56
21.18
23.60
25.21
26.25
23.39
23.60
21.57
13
8.33
Gross margin%
8.63
5.69
5.93
6.47
7.86
6.10
8.38
5.69
7.07
8.69
17.39
7.07
6.77
39
22.17
Operating margin%
11.90
11.31
12.80
15.65
17.75
14.99
14.04
14.54
11.94
9.94
26.07
14.04
13.42
79
16.28
Net margin%
8.95
7.31
9.05
7.74
7.25
8.28
8.17
5.67
6.44
8.28
2.44
8.17
7.95
7
32.96
P/E ratio (avg)x
33.23
35.35
38.33
37.56
36.93
34.94
40.28
39.37
44.10
49.14
26.37
40.28
37.94
52
20.75
EV/EBITx
50.00
57.30
61.26
67.17
70.19
76.94
76.16
83.54
83.76
91.27
37.48
83.54
73.17
7
25.49
FCF yield (avg)%
21.38
20.28
17.74
15.57
17.32
15.86
16.13
18.37
20.80
21.11
25.25
18.37
18.05
50
28.19
FCF margin%
7.58
9.95
10.54
8.49
6.70
4.16
6.84
8.55
10.95
9.03
28.78
8.55
8.52
50
1.785
FCF / Net incomex
2.219
2.641
2.732
3.285
3.686
4.319
4.717
5.361
6.296
7.096
0.865
5.361
4.003
91
7.57
ROIC%
26.82
27.11
25.75
24.24
23.56
21.81
21.21
18.97
20.55
20.87
21.34
20.87
22.68
48
28.53
Return on equity%
25.24
25.80
28.73
29.55
30.51
32.09
34.12
34.92
32.65
29.73
7.75
32.65
30.12
65
21.55
Return on assets%
33.32
36.05
38.71
40.68
39.06
36.72
35.59
38.52
41.40
39.99
21.28
38.52
38.61
7
11.96
EPS$
14.45
16.86
17.56
19.96
21.25
21.91
21.55
25.44
25.46
27.60
13.39
5.37%
6.68%
—
4.91
EPS growth%
8.42
9.58
7.80
10.20
8.14
5.50
6.47
6.84
8.93
11.77
16.30
6.84
8.28
36
12.00
Bookvalue per sh$
14.85
13.82
13.84
15.23
16.45
16.46
16.25
18.51
18.37
17.81
16.46
1.60%
2.95%
—
5.65
FCF per share$
4.08
4.09
3.98
4.50
4.42
4.76
4.59
5.39
6.41
6.27
9.54
7.23%
4.63%
—
14.78
Dividend per sh$
2.20
2.04
1.92
1.86
1.70
1.63
1.63
1.52
1.56
1.44
6.86
(3.24%)
(4.04%)
—
16.82
Div yield (avg)%
2.09
1.60
0.74
0.91
0.40
0.72
0.40
0.40
0.60
0.40
29.38
0.40
0.66
88
11.69
Payout ratio%
3.59
3.59
1.66
2.34
0.42
1.15
0.40
3.10
6.09
6.99
19.12
3.10
2.72
46
42.90
Shares (diluted)M
57.94
66.74
68.46
69.17
82.13
83.03
88.33
106.3
107.0
114.3
42.93
6.83%
8.80%
77
27.67
Buyback yield%
29.90
29.42
29.69
30.29
31.49
29.36
27.91
25.95
28.87
28.13
8.96
28.13
29.39
34
0.971
D/E ratiox
1.841
1.937
1.885
2.031
2.029
2.030
2.006
2.090
2.264
2.271
0.963
2.090
2.029
62
1.572
Enterprise value$B
0.979
1.024
1.134
1.189
1.155
1.128
1.102
1.189
1.160
1.064
0.994
(1.62%)
0.79%
53
0.930
LT debt$B
0.393
0.438
0.397
0.408
0.368
0.393
0.367
0.340
0.364
0.358
1.012
(0.52%)
(1.02%)
63
Revenue
$1.356B
2.48%
1.00×
Cost of revenue
$621.5M
2.47%
1.00×
Operating expenses
$319.0M
1.92%
0.95×
Goodwill & intangibles
20.86%
Cash and investments
17.16%