0.930
Revenue$B
0.732
0.760
0.814
0.857
0.922
0.982
1.036
1.108
1.160
1.210
0.978
5.59%
5.66%
25
27.33
Revenue growth%
10.33
7.84
9.73
10.67
9.47
8.66
9.91
10.60
8.82
11.48
11.51
9.91
9.82
81
12.70
Gross margin%
13.61
11.10
13.43
13.03
15.41
15.74
18.38
16.52
16.56
16.36
3.23
16.52
15.58
40
24.22
Operating margin%
24.47
26.26
23.35
24.99
27.69
25.05
24.15
24.86
23.22
24.08
8.71
24.15
24.66
91
27.30
Net margin%
0.40
2.96
1.05
0.51
0.40
0.40
2.41
2.72
1.89
0.96
18.39
1.89
1.00
58
22.70
P/E ratio (avg)x
15.30
15.22
16.95
15.42
16.34
18.20
20.04
18.61
18.36
17.39
17.78
18.36
17.17
43
24.42
EV/EBITx
7.859
8.641
8.869
8.183
8.711
8.861
9.927
9.392
9.281
9.888
35.35
9.392
8.865
60
9.27
FCF yield (avg)%
13.83
15.42
12.80
14.92
12.51
13.23
14.91
13.88
14.33
16.44
11.52
14.33
14.10
87
28.19
FCF margin%
26.88
27.41
29.66
31.46
31.09
29.35
26.39
28.33
26.24
28.29
11.88
28.29
28.31
41
1.152
FCF / Net incomex
1.779
1.602
1.664
1.497
1.480
1.429
1.307
1.265
1.351
1.193
0.528
1.307
1.455
24
22.70
ROIC%
7.54
5.10
7.21
7.52
8.80
11.47
9.05
7.32
10.28
10.01
29.61
10.01
8.17
89
28.85
Return on equity%
18.59
19.76
19.59
16.90
13.98
12.09
10.24
9.06
8.78
7.53
5.92
9.06
13.04
68
5.87
Return on assets%
25.64
28.55
27.55
25.00
27.78
25.67
24.93
23.08
25.26
23.17
20.08
24.93
25.45
52
1.69
EPS$
3.34
3.37
3.83
3.96
4.10
4.76
4.90
5.53
6.33
6.87
1.86
10.88%
8.55%
—
11.33
EPS growth%
28.60
29.85
31.15
33.87
33.94
32.50
35.01
34.96
37.16
37.25
6.59
35.01
33.91
73
2.52
Bookvalue per sh$
1.53
1.79
2.00
1.96
1.91
1.85
1.86
1.88
2.05
2.12
2.86
2.04%
3.57%
—
2.13
FCF per share$
4.39
4.09
4.03
4.20
4.79
4.80
5.51
5.12
5.88
5.95
3.48
4.44%
3.01%
—
3.85
Dividend per sh$
2.78
2.86
3.08
3.51
4.06
4.31
4.84
4.77
5.13
5.61
4.11
6.71%
8.30%
—
20.95
Div yield (avg)%
29.53
28.93
29.93
30.00
27.92
29.72
28.98
28.43
29.49
29.60
8.73
29.49
29.51
87
9.16
Payout ratio%
13.95
14.07
11.15
14.08
11.39
9.06
7.89
9.41
11.24
12.81
2.76
9.41
11.32
94
102.0
Shares (diluted)M
164.1
161.0
189.4
225.2
235.3
277.7
310.5
347.7
373.3
425.0
105.7
12.56%
11.03%
42
24.48
Buyback yield%
24.78
23.46
25.54
24.70
23.47
20.71
20.97
23.48
24.65
23.62
24.78
23.48
23.55
12
1.731
D/E ratiox
0.269
0.304
0.317
0.354
0.359
0.402
0.364
0.373
0.334
0.333
0.510
0.364
0.344
78
630.6
Enterprise value$M
505.9
540.0
477.0
494.0
521.3
576.3
596.3
626.6
668.5
613.5
327.5
3.31%
2.98%
36
1,072
LT debt$M
327.5
296.2
301.5
290.6
252.6
235.0
249.7
235.9
241.3
255.2
872.2
0.21%
(3.19%)
69
Revenue
$1.210B
5.66%
1.00×
Cost of revenue
$815.3M
5.66%
1.00×
Operating expenses
$275.5M
5.69%
1.00×
Cash and investments
18.46%