0.784
Revenue$B
0.951
1.014
1.090
1.183
1.304
1.433
1.584
1.687
1.792
1.965
0.806
8.54%
8.28%
33
19.15
Revenue growth%
12.10
12.12
9.13
10.08
7.96
8.39
9.68
11.08
11.78
13.26
5.10
11.08
10.58
39
6.93
Gross margin%
13.49
11.85
10.84
10.20
11.39
14.05
13.04
15.41
18.01
18.49
29.21
15.41
13.26
12
7.85
Operating margin%
8.80
9.75
7.58
10.47
11.57
11.48
13.94
15.97
16.78
16.50
2.74
15.97
11.53
31
13.97
Net margin%
8.84
8.23
8.35
8.67
8.73
10.15
9.03
6.45
6.37
8.43
6.03
8.43
8.55
76
16.54
P/E ratio (avg)x
34.05
39.84
42.03
40.48
39.28
40.70
45.60
53.73
57.52
58.19
18.01
53.73
41.37
89
37.55
EV/EBITx
18.10
18.28
17.54
19.09
21.50
24.02
26.71
25.85
29.00
30.38
37.97
26.71
22.76
39
28.03
FCF yield (avg)%
27.60
27.57
27.53
25.65
26.90
24.23
23.98
23.74
24.97
23.94
18.43
23.98
25.31
90
21.18
FCF margin%
20.21
19.94
20.46
19.33
18.49
21.05
20.65
19.32
18.04
19.90
9.23
19.90
19.92
13
1.263
FCF / Net incomex
0.996
1.021
1.151
1.129
1.122
1.113
1.092
1.066
1.215
1.316
1.206
1.113
1.117
94
20.97
ROIC%
16.63
19.42
21.98
23.88
24.32
24.59
26.24
25.28
27.62
27.51
10.98
26.24
24.46
30
10.03
Return on equity%
13.36
15.16
14.42
12.97
12.16
14.70
17.20
15.42
13.49
15.32
25.17
15.32
14.56
36
24.94
Return on assets%
27.19
27.78
25.90
28.34
30.30
32.09
33.48
33.59
33.07
31.12
3.86
33.07
30.71
87
9.27
EPS$
5.58
5.60
5.75
5.73
5.62
5.23
4.99
5.54
6.23
5.60
10.08
(0.05%)
0.04%
—
21.79
EPS growth%
7.83
9.91
8.55
11.41
11.59
11.55
11.50
13.26
14.43
16.64
27.53
13.26
11.52
90
3.00
Bookvalue per sh$
1.67
1.85
1.74
1.83
1.74
1.88
1.81
1.70
1.70
1.96
3.77
2.47%
2.43%
—
4.43
FCF per share$
7.84
8.72
9.22
9.03
9.42
9.11
9.36
9.35
9.65
10.03
8.45
1.26%
1.72%
—
9.41
Dividend per sh$
5.72
5.23
4.80
4.48
4.34
4.45
4.90
4.75
5.06
4.71
5.98
1.63%
(1.15%)
—
16.23
Div yield (avg)%
7.15
5.61
3.93
3.07
1.09
1.78
2.65
5.57
5.57
4.85
8.89
4.85
4.39
5
23.31
Payout ratio%
34.74
37.12
35.58
38.03
40.74
38.72
39.63
38.01
39.83
40.91
6.02
39.63
38.37
33
116.1
Shares (diluted)M
131.7
124.5
112.2
107.5
116.3
110.7
117.8
104.9
104.4
102.6
112.8
(2.47%)
(1.54%)
19
21.26
Buyback yield%
0.40
3.03
2.13
4.64
2.01
3.10
5.04
5.47
5.54
5.91
19.93
5.47
3.87
85
0.857
D/E ratiox
0.530
0.503
0.547
0.525
0.550
0.533
0.492
0.447
0.484
0.456
1.334
0.484
0.514
30
1.503
Enterprise value$B
1.343
1.183
1.045
1.019
0.957
1.041
1.092
0.976
0.964
0.966
0.147
0.18%
(3.37%)
76
0.134
LT debt$B
1.513
1.723
1.918
1.786
1.748
1.976
1.785
1.699
1.823
1.734
0.382
(0.16%)
0.70%
38
Revenue
$1.965B
8.28%
1.00×
Cost of revenue
$1.281B
7.94%
0.97×
Operating expenses
$333.3M
8.92%
1.06×
Goodwill & intangibles
19.69%
Cash and investments
17.22%