0.680
Revenue$B
1.325
1.401
1.453
1.485
1.550
1.597
1.639
1.676
1.756
1.818
0.756
3.25%
3.51%
20
21.28
Revenue growth%
11.70
13.36
12.01
14.23
11.78
11.78
10.20
9.51
9.90
12.46
5.46
10.20
11.78
7
16.39
Gross margin%
4.83
2.61
0.57
0.40
0.40
0.40
2.97
0.40
0.40
1.61
11.17
0.40
0.48
64
15.02
Operating margin%
22.89
24.05
23.60
25.20
23.89
25.98
28.28
26.30
25.39
24.80
22.94
25.98
25.00
61
21.24
Net margin%
13.40
15.57
14.45
12.61
14.32
15.06
12.71
13.73
14.65
11.70
17.95
13.73
14.02
68
9.833
P/E ratio (avg)x
37.00
41.79
44.78
50.20
52.40
50.30
57.64
65.14
73.52
83.80
19.17
65.14
51.35
32
31.32
EV/EBITx
44.77
51.73
54.03
60.29
58.73
60.33
58.93
67.05
75.36
80.52
7.481
67.05
59.61
24
23.67
FCF yield (avg)%
19.85
17.07
17.86
17.72
16.99
16.29
13.96
10.99
13.25
11.11
14.03
13.25
16.64
48
29.35
FCF margin%
13.13
10.15
9.75
9.19
7.39
4.84
3.76
0.96
2.31
3.08
29.22
3.08
6.12
37
0.944
FCF / Net incomex
1.679
1.716
1.805
1.777
1.609
1.501
1.501
1.385
1.342
1.407
0.993
1.407
1.555
94
25.46
ROIC%
15.10
13.79
15.85
14.56
12.39
11.36
11.49
13.28
10.64
9.15
23.28
11.36
12.84
19
22.97
Return on equity%
22.60
22.26
20.23
20.11
20.36
17.65
19.54
21.68
22.37
23.21
26.90
21.68
21.02
66
28.02
Return on assets%
29.01
26.50
23.92
24.82
23.76
20.77
23.34
22.28
20.10
22.70
27.26
22.28
23.55
67
19.46
EPS$
10.71
11.35
12.36
12.07
11.87
12.29
12.15
12.04
11.67
10.93
21.32
(1.63%)
(0.83%)
—
17.39
EPS growth%
10.53
12.29
13.80
14.54
14.56
14.12
11.52
13.12
11.74
13.58
25.53
13.12
13.35
30
16.19
Bookvalue per sh$
5.19
5.85
7.02
6.90
6.79
6.68
7.56
7.89
8.14
8.53
7.56
4.68%
6.82%
—
11.34
FCF per share$
17.04
17.39
19.64
21.93
21.14
22.48
23.41
26.10
26.96
28.56
16.03
6.21%
5.68%
—
18.47
Dividend per sh$
10.74
10.91
12.18
13.47
15.77
15.77
16.85
16.48
19.66
20.76
3.51
5.65%
8.22%
—
5.72
Div yield (avg)%
4.70
6.21
3.83
2.69
0.40
0.40
2.76
4.46
3.48
1.80
16.41
2.76
3.12
27
10.78
Payout ratio%
10.70
13.53
15.26
14.76
12.64
13.55
14.59
16.72
14.35
15.69
17.82
14.59
14.47
16
47.45
Shares (diluted)M
61.48
70.85
81.08
94.82
97.59
101.7
108.0
126.8
135.1
127.2
48.12
5.44%
9.28%
66
23.69
Buyback yield%
20.84
19.12
16.45
13.82
12.08
9.66
7.33
5.33
5.52
6.14
19.59
6.14
10.87
15
1.470
D/E ratiox
1.932
2.124
2.489
2.767
2.705
3.019
3.127
3.703
4.266
4.522
1.690
3.703
2.893
58
217.4
Enterprise value$M
124.8
128.1
143.2
146.7
158.2
172.8
174.9
177.3
199.8
193.6
223.6
4.12%
3.80%
87
874.7
LT debt$M
105.6
114.4
120.8
136.9
146.6
161.9
162.7
156.0
174.5
176.4
144.6
3.77%
6.09%
75
Revenue
$1.818B
3.51%
1.00×
Cost of revenue
$1.273B
3.51%
1.00×
Operating expenses
$202.3M
2.70%
0.92×
Cash and investments
16.86%