0.188
Revenue$B
0.958
0.997
1.054
1.117
1.208
1.301
1.370
1.421
1.527
1.601
0.209
5.79%
5.82%
11
21.98
Revenue growth%
0.40
0.40
0.40
0.40
0.40
2.21
3.47
3.00
3.12
1.30
16.02
3.00
0.85
41
14.57
Gross margin%
12.12
14.95
14.53
15.41
15.39
12.60
10.03
8.09
8.95
6.73
25.70
8.95
12.36
10
27.96
Operating margin%
12.04
11.89
14.84
14.15
16.44
17.70
19.26
18.77
16.45
17.81
20.47
17.81
16.45
31
17.57
Net margin%
25.70
26.30
26.47
29.27
31.01
30.33
32.34
29.89
28.80
26.47
29.44
29.89
29.04
5
22.63
P/E ratio (avg)x
19.83
22.82
23.06
23.69
25.19
29.04
30.89
29.45
32.75
34.85
24.99
30.89
27.12
19
34.22
EV/EBITx
28.72
29.58
27.16
26.36
24.54
24.43
26.41
26.35
23.78
23.82
9.359
24.43
26.35
60
5.37
FCF yield (avg)%
13.85
15.01
15.65
18.39
20.21
17.80
19.91
18.01
17.32
15.88
14.33
17.80
17.56
38
4.08
FCF margin%
27.43
24.78
24.94
22.70
22.13
21.41
23.16
23.90
25.49
27.05
25.06
23.90
24.34
93
1.348
FCF / Net incomex
0.963
0.891
1.011
1.144
1.059
0.996
1.145
1.197
1.093
1.088
0.599
1.093
1.073
37
19.13
ROIC%
8.63
7.79
6.02
3.40
5.37
4.68
6.51
6.04
8.89
10.16
12.13
6.51
6.28
38
21.69
Return on equity%
9.66
7.48
9.21
7.25
7.82
8.00
10.45
13.24
12.93
13.28
13.89
12.93
9.43
66
15.98
Return on assets%
22.37
24.97
27.32
27.04
27.88
29.89
30.39
32.72
35.60
34.26
12.45
32.72
28.88
44
5.48
EPS$
8.84
10.10
12.18
13.39
14.34
17.15
19.12
22.77
23.75
25.24
5.65
11.97%
11.90%
—
19.23
EPS growth%
26.97
24.73
23.75
24.59
22.97
20.25
22.99
23.46
23.32
22.80
7.03
22.99
23.39
40
7.81
Bookvalue per sh$
15.67
16.86
19.37
19.89
21.72
21.61
22.13
22.08
26.05
28.41
2.26
5.51%
7.84%
—
3.60
FCF per share$
5.90
6.06
5.96
6.41
6.01
6.33
6.46
6.34
5.84
5.51
10.26
(1.75%)
(0.81%)
—
7.48
Dividend per sh$
7.85
8.98
10.32
11.39
12.33
12.07
12.82
13.12
13.00
14.32
3.71
3.03%
6.17%
—
20.19
Div yield (avg)%
12.04
12.21
14.96
14.82
15.65
12.68
15.42
15.06
16.89
16.02
15.79
15.42
15.01
67
27.82
Payout ratio%
21.56
18.75
16.62
17.17
17.83
16.74
14.47
13.77
12.37
10.15
2.03
13.77
16.68
53
70.76
Shares (diluted)M
74.88
75.90
70.33
77.69
87.32
78.44
82.64
75.25
75.23
73.81
69.66
(3.30%)
0.15%
26
16.88
Buyback yield%
23.56
20.88
18.72
18.53
19.35
16.97
19.07
21.34
21.28
19.75
6.46
19.75
19.55
80
0.312
D/E ratiox
0.999
1.012
1.157
1.176
1.187
1.219
1.382
1.503
1.748
2.045
1.260
1.503
1.203
32
0.158
Enterprise value$B
2.080
2.444
2.870
3.327
3.501
3.733
4.239
4.649
5.557
6.397
0.073
12.81%
13.47%
46
0.777
LT debt$B
1.255
1.151
1.032
1.147
1.222
1.095
1.060
0.963
1.052
1.096
1.046
(2.14%)
(1.12%)
58
Revenue
$1.601B
5.82%
1.00×
Cost of revenue
$962.1M
5.78%
1.00×
Operating expenses
$241.7M
5.76%
0.99×
Cash and investments
20.38%
Goodwill & intangibles
20.20%