0.340
Revenue$B
1.451
1.471
1.461
1.463
1.483
1.502
1.488
1.529
1.562
1.590
0.379
1.40%
1.21%
78
4.57
Revenue growth%
19.90
21.65
18.93
20.90
19.15
17.06
16.11
14.46
13.27
12.81
12.56
14.46
18.00
32
14.15
Gross margin%
17.94
18.08
16.55
17.62
19.91
18.84
17.94
16.79
18.42
17.55
28.12
17.94
17.94
79
12.99
Operating margin%
27.20
26.19
27.19
29.65
32.42
32.03
31.30
30.01
31.15
31.81
28.94
31.30
30.58
17
3.82
Net margin%
2.75
0.95
1.67
1.21
3.37
4.04
4.47
5.39
7.15
8.92
23.54
5.39
3.70
38
31.77
P/E ratio (avg)x
14.71
14.15
13.85
13.46
12.68
13.50
14.06
12.96
12.48
13.07
36.53
13.07
13.48
27
16.40
EV/EBITx
35.15
40.02
48.17
50.64
58.87
67.78
66.71
79.83
94.75
99.21
27.40
79.83
62.79
48
29.54
FCF yield (avg)%
24.66
27.00
25.83
28.01
28.44
28.27
25.38
24.08
23.35
21.77
28.23
24.08
25.61
84
3.20
FCF margin%
26.85
25.94
24.46
26.13
28.78
26.05
26.73
27.25
25.20
22.60
26.04
26.05
26.09
30
1.161
FCF / Net incomex
0.880
0.903
0.925
0.870
0.815
0.876
0.770
0.687
0.610
0.597
0.244
0.687
0.842
88
24.21
ROIC%
10.54
9.29
8.79
5.84
8.63
7.98
6.58
5.51
7.03
5.89
22.35
6.58
7.51
88
12.32
Return on equity%
0.40
0.40
2.00
3.15
3.54
1.71
1.97
2.41
3.03
2.46
8.34
2.41
2.20
31
2.12
Return on assets%
9.94
8.02
6.18
6.81
6.93
4.26
5.64
4.50
4.67
5.27
28.94
4.67
5.91
73
9.00
EPS$
8.60
9.35
9.61
10.66
11.51
11.72
11.91
12.89
12.99
13.03
9.62
2.51%
4.49%
—
17.74
EPS growth%
6.57
8.43
5.60
6.34
6.41
5.68
3.98
4.25
6.91
8.65
18.09
5.68
6.37
55
17.27
Bookvalue per sh$
2.88
3.21
3.70
4.26
4.10
3.98
4.18
4.53
4.22
4.77
3.26
3.07%
5.94%
—
6.04
FCF per share$
7.98
8.73
9.14
10.12
9.88
11.18
10.52
10.31
9.79
9.71
13.18
(0.34%)
3.38%
—
7.90
Dividend per sh$
7.19
7.30
7.02
6.99
7.08
7.14
6.65
6.10
6.32
5.52
10.41
(4.84%)
(3.09%)
—
18.73
Div yield (avg)%
20.72
18.60
20.87
23.38
25.24
28.05
30.77
33.37
31.25
30.67
5.31
30.77
26.65
44
19.75
Payout ratio%
0.81
3.28
2.77
1.70
2.13
3.20
5.20
8.19
7.75
6.92
14.12
6.92
3.24
59
64.76
Shares (diluted)M
113.3
134.4
143.0
149.2
161.3
162.3
171.0
200.0
241.4
279.5
66.06
11.62%
11.30%
18
19.58
Buyback yield%
16.77
19.67
22.54
21.28
20.16
18.63
21.45
19.25
19.71
19.93
8.67
19.71
19.82
84
1.768
D/E ratiox
1.305
1.438
1.704
1.763
1.965
2.160
2.407
2.485
2.894
2.843
0.516
2.485
2.062
25
1.199
Enterprise value$B
1.095
1.059
1.138
1.145
1.198
1.219
1.201
1.275
1.216
1.382
1.498
2.89%
3.31%
55
0.173
LT debt$B
1.154
1.133
1.228
1.467
1.593
1.656
1.920
2.072
2.155
2.108
0.369
5.76%
7.61%
73
Revenue
$1.590B
1.21%
1.00×
Cost of revenue
$1.081B
0.99%
0.98×
Operating expenses
$314.8M
1.51%
1.03×
Cash and investments
18.84%