1.043
Revenue$B
0.986
1.058
1.137
1.215
1.282
1.349
1.439
1.519
1.667
1.801
1.130
7.04%
7.21%
69
25.26
Revenue growth%
13.43
15.02
16.02
15.83
17.62
17.56
15.27
16.35
14.12
16.52
16.60
16.35
15.92
16
8.36
Gross margin%
33.77
32.04
31.25
31.70
32.94
31.65
28.95
29.62
31.21
31.77
8.28
31.21
31.67
14
14.23
Operating margin%
19.12
20.49
20.78
20.13
21.70
22.05
23.55
24.23
21.69
22.53
20.99
22.53
21.69
56
13.18
Net margin%
31.49
32.77
35.31
33.02
34.04
35.94
37.63
35.52
32.87
30.87
29.41
35.52
33.53
62
34.93
P/E ratio (avg)x
22.68
25.70
27.47
26.74
28.47
29.30
33.34
37.87
39.31
42.43
27.63
37.87
28.89
24
29.78
EV/EBITx
30.49
30.86
28.59
30.44
28.08
28.18
29.57
32.62
34.34
31.33
18.09
31.33
30.46
83
4.05
FCF yield (avg)%
11.44
12.64
14.36
13.09
15.00
14.49
16.94
15.21
12.89
11.60
22.96
14.49
13.72
49
2.47
FCF margin%
9.27
10.20
11.26
13.06
10.52
12.61
12.51
12.25
11.04
9.28
26.15
12.25
11.15
74
1.657
FCF / Net incomex
1.166
1.102
0.975
0.995
0.929
0.950
0.959
0.897
0.805
0.749
0.995
0.897
0.954
70
14.19
ROIC%
19.64
19.28
17.71
14.92
14.12
15.25
17.39
17.19
16.56
18.59
27.65
17.19
17.29
9
24.72
Return on equity%
14.08
15.64
16.64
15.81
13.72
16.25
13.81
14.74
16.41
16.80
12.90
16.25
15.73
26
24.35
Return on assets%
9.68
10.89
9.63
12.55
11.29
13.21
14.08
11.48
9.35
10.19
20.69
11.48
11.09
58
6.22
EPS$
5.03
4.53
5.04
5.10
5.59
4.97
4.67
4.87
5.22
5.08
6.87
(1.91%)
(0.16%)
—
19.82
EPS growth%
10.65
12.23
9.81
12.69
11.99
11.76
13.16
13.48
14.06
15.18
5.79
13.48
12.46
39
10.89
Bookvalue per sh$
12.15
11.40
11.44
12.79
11.55
11.34
10.54
10.35
11.22
10.95
13.68
(1.06%)
(0.04%)
—
15.91
FCF per share$
22.92
24.55
26.14
27.56
33.39
36.01
41.28
48.43
50.91
50.24
4.54
8.51%
9.71%
—
9.49
Dividend per sh$
21.43
22.67
22.18
22.63
23.81
26.12
28.85
30.88
32.83
35.10
6.68
8.07%
5.47%
—
18.97
Div yield (avg)%
20.22
18.63
19.92
20.47
21.03
19.99
18.14
18.80
17.73
17.21
8.17
18.14
19.36
14
20.20
Payout ratio%
17.67
17.27
14.96
15.29
16.70
18.05
20.51
20.61
20.86
21.90
5.73
20.61
17.86
49
107.0
Shares (diluted)M
115.9
121.7
127.0
120.7
137.9
159.5
159.9
149.6
169.3
165.4
102.8
3.71%
3.18%
45
15.36
Buyback yield%
8.71
10.42
7.49
8.59
8.80
10.38
12.35
10.65
11.17
10.70
26.66
10.70
10.40
77
0.189
D/E ratiox
2.227
2.414
2.462
2.886
3.050
3.011
3.216
3.057
3.272
3.445
0.353
3.216
3.031
47
1.868
Enterprise value$B
1.923
2.134
2.419
2.406
2.857
3.303
3.313
3.570
3.718
4.225
0.914
8.14%
9.44%
42
0.641
LT debt$B
0.412
0.414
0.375
0.324
0.339
0.367
0.375
0.379
0.371
0.397
1.516
3.19%
(0.96%)
93
Revenue
$1.801B
7.21%
1.00×
Cost of revenue
$1.026B
7.32%
1.01×
Operating expenses
$185.0M
6.58%
0.94×
Cash and investments
15.78%