0.131
Revenue$B
0.925
0.965
1.004
1.087
1.135
1.197
1.291
1.362
1.431
1.502
0.138
5.77%
5.47%
77
7.51
Revenue growth%
20.29
20.64
18.81
19.92
22.71
20.91
23.47
23.70
25.04
26.30
15.61
23.70
21.81
28
18.48
Gross margin%
26.50
25.75
24.24
22.53
19.53
20.09
21.08
21.78
20.04
20.51
5.18
20.51
21.43
75
10.47
Operating margin%
6.67
4.23
6.41
4.55
5.15
6.57
5.53
6.37
7.31
8.21
24.19
6.57
6.39
61
28.92
Net margin%
27.15
27.86
30.60
31.59
29.43
28.27
25.45
26.51
24.61
25.79
29.13
25.79
27.50
82
17.09
P/E ratio (avg)x
16.31
16.86
16.02
15.17
16.30
14.62
15.11
13.48
13.78
14.66
19.29
14.62
15.14
6
10.45
EV/EBITx
56.29
63.02
70.26
75.90
79.21
84.26
96.18
89.31
86.23
96.01
26.59
89.31
81.73
87
13.37
FCF yield (avg)%
28.37
27.72
27.56
28.85
31.41
32.45
34.76
34.18
36.26
33.80
11.89
34.18
31.93
20
29.20
FCF margin%
10.71
9.12
9.76
8.14
6.05
5.11
4.93
7.36
4.92
4.59
14.53
4.93
6.71
6
0.633
FCF / Net incomex
0.612
0.710
0.797
0.800
0.831
0.984
1.035
1.221
1.446
1.652
1.716
1.221
0.908
66
15.13
ROIC%
10.64
13.46
12.97
14.34
16.69
19.69
19.51
21.23
19.19
16.29
26.45
19.51
16.49
93
28.09
Return on equity%
5.87
7.61
6.51
6.58
5.60
4.37
4.84
5.90
7.81
5.66
25.58
5.66
5.89
72
22.75
Return on assets%
21.75
24.44
25.90
26.68
28.57
26.92
28.95
26.02
28.96
28.62
28.45
28.62
26.80
70
6.69
EPS$
5.57
5.76
5.43
5.04
4.91
4.83
4.75
4.95
4.68
4.94
6.85
0.12%
(0.55%)
—
26.34
EPS growth%
13.54
12.55
14.04
14.99
17.45
18.93
18.87
21.24
21.65
24.54
8.04
21.24
18.16
53
1.61
Bookvalue per sh$
7.07
8.31
8.25
9.58
9.40
10.11
11.57
11.68
12.27
12.97
4.90
6.64%
7.07%
—
3.86
FCF per share$
8.35
7.88
7.94
7.55
7.87
8.63
8.52
7.85
7.64
7.34
4.43
(1.39%)
(1.56%)
—
3.63
Dividend per sh$
2.59
2.61
2.62
2.36
2.47
2.42
2.55
2.66
2.64
2.63
6.69
1.30%
(1.21%)
—
24.74
Div yield (avg)%
2.68
1.31
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
19.26
0.40
0.40
68
23.63
Payout ratio%
25.29
22.60
22.27
24.40
26.18
28.24
25.59
23.34
23.92
21.51
3.47
23.92
24.16
62
201.6
Shares (diluted)M
241.2
225.3
208.4
195.3
201.9
181.2
194.6
185.1
188.9
200.7
207.8
(0.12%)
(1.15%)
45
7.87
Buyback yield%
18.63
17.76
17.29
14.62
15.70
14.50
15.91
18.47
21.36
20.84
29.88
18.47
17.52
53
0.950
D/E ratiox
1.584
1.838
1.871
1.921
2.270
2.703
2.815
3.188
3.177
3.699
1.665
3.177
2.487
45
1.791
Enterprise value$B
0.880
0.978
1.137
1.084
1.239
1.155
1.275
1.284
1.374
1.541
1.332
4.46%
7.18%
67
1.753
LT debt$B
2.784
3.120
3.467
3.190
3.059
3.199
3.354
3.112
2.965
3.102
1.168
0.28%
2.14%
57
Revenue
$1.502B
5.47%
1.00×
Cost of revenue
$1.051B
5.47%
1.00×
Operating expenses
$195.7M
5.88%
1.04×
Cash and investments
19.29%