1.657
Revenue$B
0.798
0.842
0.896
0.969
1.046
1.108
1.184
1.277
1.341
1.437
1.855
6.54%
6.82%
83
19.59
Revenue growth%
13.64
11.26
11.07
13.50
15.15
17.31
19.91
19.74
20.59
19.72
2.85
19.74
16.23
11
29.93
Gross margin%
13.54
14.18
11.39
12.91
12.08
12.81
10.72
10.01
10.56
8.24
17.38
10.56
11.73
79
24.46
Operating margin%
21.91
24.58
23.79
23.88
21.17
22.35
19.45
17.20
15.95
15.25
8.39
17.20
21.54
11
15.51
Net margin%
12.24
9.47
10.84
12.52
14.88
12.08
13.75
15.85
13.46
15.97
7.06
13.75
12.99
35
25.67
P/E ratio (avg)x
16.50
19.50
21.07
20.25
22.96
23.12
26.71
27.19
32.18
35.20
27.84
27.19
23.04
15
12.41
EV/EBITx
14.75
15.38
17.61
19.03
19.39
21.11
20.08
22.64
21.32
24.68
13.86
21.32
19.73
19
12.58
FCF yield (avg)%
26.39
27.71
25.56
24.51
24.63
27.55
29.09
31.10
32.46
31.84
2.31
31.10
27.63
11
6.27
FCF margin%
15.31
13.08
10.38
10.11
10.70
11.03
11.19
13.16
15.81
15.85
13.81
13.16
12.14
8
1.244
FCF / Net incomex
1.860
1.725
1.837
1.776
1.638
1.568
1.609
1.675
1.606
1.820
0.760
1.609
1.700
30
22.67
ROIC%
3.16
3.82
1.24
0.40
0.40
0.40
0.40
3.33
1.71
0.40
4.80
0.40
0.82
39
5.05
Return on equity%
11.81
11.69
9.45
10.59
11.35
9.69
10.29
13.19
13.44
14.24
9.16
13.19
11.52
24
15.45
Return on assets%
32.18
29.83
27.76
28.69
31.34
33.13
33.80
36.39
34.55
34.17
7.55
34.17
32.65
29
5.90
EPS$
6.37
7.38
8.92
10.00
11.18
10.85
12.81
14.96
17.82
19.73
6.29
12.03%
12.69%
—
10.67
EPS growth%
16.93
19.62
19.36
19.65
22.63
22.97
24.14
25.18
23.20
24.89
19.95
24.14
22.80
28
4.06
Bookvalue per sh$
3.34
3.29
3.27
3.06
2.86
2.88
2.66
2.34
2.36
2.15
2.79
(5.55%)
(3.74%)
—
7.50
FCF per share$
3.68
4.01
4.15
3.97
3.87
4.26
4.68
4.61
4.58
4.82
6.91
4.50%
2.75%
—
1.45
Dividend per sh$
3.03
3.29
3.39
3.58
3.91
4.24
4.76
4.78
5.02
5.57
9.17
7.35%
5.56%
—
19.73
Div yield (avg)%
10.55
8.38
8.52
6.95
8.17
7.41
9.04
7.26
6.15
6.80
8.54
7.26
7.79
86
18.57
Payout ratio%
11.08
10.42
11.16
12.36
9.67
11.62
9.34
9.41
9.92
12.05
14.43
9.92
10.75
75
135.7
Shares (diluted)M
165.2
170.5
192.8
198.7
201.2
209.7
207.1
232.1
270.4
282.6
131.7
7.03%
6.79%
56
8.77
Buyback yield%
12.23
13.73
11.57
10.62
10.50
9.11
7.26
5.54
5.11
7.36
13.18
7.26
9.81
55
1.703
D/E ratiox
0.770
0.695
0.648
0.622
0.658
0.710
0.641
0.619
0.598
0.671
1.163
0.641
0.653
70
1.012
Enterprise value$B
0.638
0.717
0.820
0.804
0.917
1.093
1.198
1.251
1.516
1.659
1.586
12.58%
10.98%
75
1,269
LT debt$M
499.1
433.9
411.2
415.4
439.1
433.4
392.6
425.3
449.4
390.1
450.5
(2.34%)
(3.49%)
54
Revenue
$1.437B
6.82%
1.00×
Cost of revenue
$856.6M
6.93%
1.01×
Operating expenses
$212.2M
6.40%
0.96×
Cash and investments
19.76%