0.570
Revenue$B
1.279
1.336
1.432
1.514
1.573
1.698
1.825
1.964
2.119
2.297
0.587
7.86%
6.90%
23
18.63
Revenue growth%
16.03
15.33
16.90
15.70
13.47
10.68
13.46
12.22
10.57
8.09
27.96
10.68
13.47
53
9.73
Gross margin%
7.04
5.56
5.37
5.03
3.75
5.62
6.88
9.60
9.68
11.02
25.35
9.60
6.25
46
25.15
Operating margin%
22.56
19.96
20.68
22.56
20.51
17.74
17.84
17.27
19.48
17.23
6.87
17.74
19.72
42
19.51
Net margin%
26.05
23.28
25.40
24.84
23.19
23.92
25.06
23.71
22.24
23.62
29.08
23.71
23.82
23
32.53
P/E ratio (avg)x
20.63
23.73
26.49
30.58
30.61
36.12
40.36
38.63
40.92
40.28
23.79
40.28
33.37
49
34.33
EV/EBITx
11.71
10.62
11.48
11.02
11.98
12.65
12.95
13.87
14.90
14.09
29.41
13.87
12.32
18
18.47
FCF yield (avg)%
14.79
13.33
15.16
15.55
12.86
13.04
13.73
11.17
14.05
15.44
26.69
13.73
13.89
32
13.20
FCF margin%
5.39
3.73
3.02
4.90
6.58
8.66
10.68
11.50
10.85
8.38
28.71
10.68
7.48
89
1.197
FCF / Net incomex
0.499
0.463
0.523
0.568
0.636
0.679
0.767
0.764
0.820
0.807
1.708
0.767
0.657
49
11.79
ROIC%
4.17
4.70
3.61
1.34
2.31
0.40
0.40
0.40
0.40
0.40
19.65
0.40
0.87
38
5.54
Return on equity%
11.92
14.32
11.84
12.15
12.19
11.54
14.24
15.05
16.74
18.37
25.09
15.05
13.21
47
14.51
Return on assets%
15.80
15.07
13.69
15.23
17.59
18.26
20.57
19.11
18.00
20.45
6.34
19.11
17.80
24
6.90
EPS$
6.73
6.29
5.66
5.47
5.06
5.45
5.08
4.52
4.34
3.96
7.04
(4.79%)
(4.79%)
—
26.26
EPS growth%
23.40
26.22
28.46
30.05
32.91
34.73
37.18
37.85
37.82
38.20
2.73
37.82
33.82
13
6.51
Bookvalue per sh$
4.52
4.32
4.00
3.50
3.22
3.47
3.27
2.90
2.94
2.70
3.38
(3.41%)
(4.78%)
—
8.27
FCF per share$
4.57
5.06
4.88
4.46
4.86
4.76
5.11
5.32
5.96
6.28
4.28
5.25%
2.45%
—
4.54
Dividend per sh$
3.55
3.68
3.50
3.61
3.17
2.90
2.65
2.25
2.00
2.16
5.51
(7.36%)
(5.71%)
—
29.57
Div yield (avg)%
18.00
20.99
20.73
21.65
21.73
18.84
16.06
15.65
12.70
10.24
20.73
15.65
18.42
21
24.68
Payout ratio%
11.80
12.48
13.59
13.27
11.29
12.61
13.77
14.47
12.72
14.34
13.73
13.77
13.00
85
135.5
Shares (diluted)M
125.7
115.0
119.6
110.1
102.5
109.7
115.7
102.1
105.4
110.2
136.9
1.46%
(1.99%)
11
2.05
Buyback yield%
21.20
22.99
20.65
21.55
19.59
21.25
24.10
22.69
25.61
28.02
25.42
24.10
22.12
17
0.429
D/E ratiox
0.798
0.772
0.900
1.047
1.205
1.202
1.265
1.257
1.369
1.545
0.640
1.265
1.203
66
1.210
Enterprise value$B
0.849
0.991
0.982
1.056
1.180
1.362
1.591
1.807
1.908
2.143
1.336
12.67%
9.85%
17
1,562
LT debt$M
267.0
275.7
293.9
341.8
387.2
419.8
462.2
461.9
484.5
578.4
446.9
8.36%
8.08%
37
Revenue
$2.297B
6.90%
1.00×
Cost of revenue
$1.077B
7.06%
1.02×
Operating expenses
$515.2M
6.29%
0.94×
Goodwill & intangibles
21.87%
Cash and investments
15.62%