0.209
Revenue$B
1.128
1.138
1.182
1.201
1.241
1.251
1.305
1.331
1.384
1.401
0.234
2.44%
2.45%
92
5.88
Revenue growth%
20.25
22.67
21.25
18.42
15.95
15.40
17.35
15.79
16.48
15.28
12.14
15.79
16.92
91
21.28
Gross margin%
5.00
3.81
0.81
0.56
0.40
0.40
2.84
5.04
3.80
0.94
4.13
2.84
1.89
50
29.86
Operating margin%
20.33
23.29
20.33
22.66
23.76
21.30
19.93
20.45
22.71
23.51
23.86
21.30
21.98
23
27.73
Net margin%
24.61
24.48
24.47
25.00
23.36
24.41
21.62
22.63
22.71
23.63
29.83
22.71
24.02
54
15.73
P/E ratio (avg)x
36.66
40.64
45.89
43.85
45.50
46.04
50.08
56.41
63.52
60.80
37.04
56.41
45.96
60
22.55
EV/EBITx
19.83
19.41
21.21
24.51
28.88
30.23
35.24
39.42
40.76
46.40
6.551
39.42
29.55
77
6.64
FCF yield (avg)%
15.32
16.49
13.75
11.21
12.36
11.39
13.06
14.47
15.15
13.26
27.25
13.26
13.51
56
22.64
FCF margin%
25.17
26.48
23.57
22.44
24.29
22.95
21.84
20.05
22.82
24.13
9.16
22.82
23.26
78
0.272
FCF / Net incomex
2.204
2.105
2.404
2.178
2.128
2.238
2.377
2.526
2.490
2.359
0.588
2.377
2.298
30
20.39
ROIC%
7.08
10.01
8.45
7.06
8.68
6.37
7.28
6.50
8.09
7.63
17.64
7.28
7.46
16
23.76
Return on equity%
12.38
10.14
9.21
9.50
7.56
6.43
8.21
5.87
5.56
4.83
29.99
5.87
7.89
55
23.11
Return on assets%
19.23
19.85
20.10
22.64
19.71
18.65
16.70
15.50
14.99
14.21
20.56
15.50
18.94
7
4.97
EPS$
23.01
26.53
29.78
34.93
38.73
44.58
42.09
40.61
41.61
48.76
5.34
4.72%
9.22%
—
11.99
EPS growth%
10.27
12.41
11.54
13.52
14.98
14.02
16.12
19.01
19.53
20.73
9.81
19.01
14.50
10
11.99
Bookvalue per sh$
14.81
15.77
17.99
17.38
19.25
20.63
22.79
20.84
22.41
20.49
9.93
1.26%
4.58%
—
12.95
FCF per share$
7.76
8.42
8.67
9.60
10.39
9.66
10.31
10.30
11.44
11.08
4.31
1.31%
3.32%
—
13.03
Dividend per sh$
7.94
7.55
7.90
7.98
7.07
6.36
6.28
6.24
6.65
5.82
8.20
(3.83%)
(3.62%)
—
21.98
Div yield (avg)%
31.62
30.27
29.98
32.92
31.10
32.63
32.89
32.62
29.91
27.27
9.81
32.62
31.36
91
6.57
Payout ratio%
15.67
16.89
19.57
16.88
18.34
17.44
19.41
21.72
20.90
22.69
22.69
20.90
18.88
92
68.64
Shares (diluted)M
85.58
83.21
87.65
90.15
101.3
108.0
129.7
127.4
149.6
177.4
69.60
11.86%
8.64%
42
27.98
Buyback yield%
24.78
25.97
28.40
25.49
28.28
25.94
28.76
30.74
32.32
35.02
24.34
30.74
28.34
87
0.345
D/E ratiox
0.464
0.498
0.516
0.468
0.429
0.465
0.424
0.448
0.501
0.484
0.249
0.465
0.467
67
0.564
Enterprise value$B
0.081
0.070
0.065
0.057
0.059
0.063
0.058
0.050
0.049
0.052
1.116
(2.28%)
(3.77%)
31
884.7
LT debt$M
266.0
272.9
314.2
338.4
353.2
351.9
384.6
443.6
454.3
525.4
120.5
8.27%
7.44%
63
Revenue
$1.401B
2.45%
1.00×
Cost of revenue
$776.4M
2.53%
1.01×
Operating expenses
$165.5M
2.45%
1.00×
Goodwill & intangibles
19.16%
Cash and investments
15.68%