0.235
Revenue$B
1.062
1.139
1.180
1.272
1.328
1.389
1.433
1.538
1.620
1.715
0.247
5.25%
5.53%
22
9.93
Revenue growth%
19.28
20.84
22.50
19.99
19.10
20.00
17.09
17.96
18.81
18.26
23.06
18.26
19.19
47
27.37
Gross margin%
15.76
17.36
17.23
16.99
18.44
18.42
18.26
16.46
17.50
15.67
10.18
17.50
17.30
88
28.80
Operating margin%
9.19
10.68
11.32
9.73
7.49
6.38
7.47
6.03
4.01
6.25
17.38
6.25
7.48
75
5.40
Net margin%
26.25
24.82
24.35
25.77
25.97
24.02
21.32
18.55
20.51
20.95
16.55
20.95
24.19
73
32.15
P/E ratio (avg)x
28.13
28.03
28.23
30.44
31.86
35.80
35.65
32.57
29.10
28.00
7.787
32.57
29.77
5
27.24
EV/EBITx
28.76
26.03
23.46
20.59
21.85
21.65
19.63
16.98
15.93
17.39
21.75
17.39
21.12
21
25.20
FCF yield (avg)%
28.14
28.52
30.54
32.05
30.19
32.99
34.67
36.65
35.79
37.01
10.77
35.79
32.52
51
21.20
FCF margin%
11.11
10.81
11.91
13.40
15.25
17.18
18.53
15.93
14.18
11.77
3.12
15.93
13.79
29
1.319
FCF / Net incomex
1.446
1.624
1.565
1.726
1.700
1.877
1.999
2.061
2.077
2.233
1.013
2.061
1.801
63
25.33
ROIC%
12.94
14.07
12.58
12.33
10.87
10.52
10.21
12.95
13.63
12.37
20.79
12.37
12.48
80
7.48
Return on equity%
24.79
22.34
23.07
20.73
20.35
21.51
23.17
23.40
21.92
20.63
10.30
21.92
22.13
20
2.02
Return on assets%
10.17
9.69
12.63
12.02
10.43
10.18
7.72
8.79
11.31
14.08
24.56
10.18
10.30
73
8.19
EPS$
2.78
2.71
2.90
2.88
2.77
2.92
2.73
2.70
2.43
2.10
9.01
(5.39%)
(2.79%)
—
11.11
EPS growth%
27.14
27.40
27.97
25.80
26.91
26.56
29.54
31.23
28.52
29.27
11.89
29.27
27.69
20
5.38
Bookvalue per sh$
8.69
8.53
9.35
10.00
11.06
12.09
12.18
13.55
12.95
13.97
4.67
4.79%
5.74%
—
4.29
FCF per share$
14.45
16.42
17.35
17.15
16.43
18.11
18.24
18.27
20.16
23.91
12.61
7.79%
5.97%
—
12.38
Dividend per sh$
4.95
5.05
4.61
4.87
4.56
4.26
4.23
4.34
4.40
4.05
5.87
(2.36%)
(1.21%)
—
29.95
Div yield (avg)%
24.60
24.48
26.82
26.32
27.97
25.04
23.72
21.70
24.68
26.89
3.87
24.68
24.86
14
15.41
Payout ratio%
7.17
8.51
8.19
5.62
5.88
7.32
5.17
5.17
5.72
6.07
9.90
5.72
5.98
54
114.8
Shares (diluted)M
164.4
159.9
160.1
177.7
181.7
193.1
230.9
265.6
297.0
296.6
113.5
10.29%
6.77%
77
13.65
Buyback yield%
23.68
24.67
25.61
25.07
23.36
21.76
23.26
20.32
23.19
24.20
24.02
23.19
23.52
25
1.075
D/E ratiox
1.058
1.078
0.933
0.980
1.042
1.125
1.045
1.097
1.154
1.243
0.385
1.125
1.068
9
0.769
Enterprise value$B
2.307
2.685
2.653
3.140
3.432
3.431
3.825
4.027
4.596
4.606
0.193
6.06%
8.59%
60
0.070
LT debt$B
1.442
1.475
1.428
1.533
1.670
1.790
1.739
1.935
2.218
2.260
0.209
6.24%
4.78%
64
Revenue
$1.715B
5.53%
1.00×
Cost of revenue
$1.040B
5.49%
1.00×
Operating expenses
$191.3M
5.15%
0.97×
Cash and investments
17.77%
Goodwill & intangibles
16.66%