0.323
Revenue$B
0.713
0.753
0.783
0.792
0.827
0.872
0.912
0.943
0.952
1.000
0.330
3.88%
3.64%
33
15.25
Revenue growth%
12.24
10.71
9.32
9.61
9.25
7.03
9.90
10.58
13.51
13.17
17.01
10.58
10.24
52
27.05
Gross margin%
12.47
10.97
11.51
13.34
12.54
13.68
15.91
17.46
14.52
13.54
11.64
14.52
13.44
7
25.80
Operating margin%
18.01
19.92
19.45
17.60
16.51
14.80
14.34
15.29
18.08
17.31
13.11
15.29
17.45
6
5.23
Net margin%
18.08
18.74
16.97
15.91
14.39
16.85
14.00
11.03
10.96
9.39
9.61
11.03
15.15
6
22.22
P/E ratio (avg)x
46.12
46.46
54.94
57.42
59.20
57.82
60.54
68.07
72.81
74.85
31.12
68.07
58.51
70
9.719
EV/EBITx
35.88
35.81
39.63
35.42
37.85
36.79
33.98
33.12
31.65
30.47
34.41
33.12
35.62
77
17.53
FCF yield (avg)%
1.52
1.49
0.40
0.86
1.87
0.40
2.73
1.57
1.15
3.91
16.95
1.57
1.50
51
15.01
FCF margin%
2.71
1.86
0.40
0.40
1.23
0.40
0.40
2.43
2.10
3.57
5.94
2.10
1.54
60
1.141
FCF / Net incomex
1.922
2.171
2.193
2.370
2.226
2.060
1.910
1.920
2.011
2.201
1.321
2.011
2.116
75
22.20
ROIC%
21.24
21.76
21.79
23.89
23.63
23.71
23.09
23.41
24.17
23.99
20.67
23.71
23.52
52
10.29
Return on equity%
21.07
20.27
17.64
16.87
19.68
19.82
22.55
21.09
19.24
18.88
29.11
19.82
19.75
17
29.55
Return on assets%
15.61
15.55
17.82
18.11
18.39
17.89
15.63
14.92
17.09
14.24
27.15
15.63
16.36
91
7.78
EPS$
33.01
39.53
41.00
41.29
44.17
49.18
59.58
64.52
67.65
70.67
8.04
9.86%
9.43%
—
21.31
EPS growth%
11.72
14.26
15.17
18.04
20.95
22.79
24.50
24.81
25.08
27.23
12.27
24.81
21.87
87
5.36
Bookvalue per sh$
3.70
3.40
3.70
3.41
3.64
4.11
4.00
4.41
4.15
4.03
23.67
2.02%
0.79%
—
26.30
FCF per share$
17.93
20.91
24.23
28.19
28.44
30.85
35.00
39.12
41.14
43.62
9.47
8.93%
10.49%
—
15.66
Dividend per sh$
42.22
47.72
47.08
55.75
61.62
63.91
70.00
70.76
82.58
97.25
15.62
9.56%
10.65%
—
27.16
Div yield (avg)%
9.56
9.96
12.57
13.89
14.97
14.18
17.07
14.79
17.32
19.59
21.89
17.07
14.48
18
16.06
Payout ratio%
25.61
26.01
28.70
27.42
24.56
21.99
23.04
22.16
22.29
24.46
7.03
22.29
24.51
18
44.24
Shares (diluted)M
69.96
75.12
88.57
97.54
100.3
100.7
98.45
114.4
123.1
140.5
46.54
6.98%
8.29%
84
8.08
Buyback yield%
14.76
14.52
12.86
15.23
13.55
12.63
12.52
15.08
14.29
13.10
16.72
13.10
13.92
82
0.582
D/E ratiox
1.541
1.367
1.201
1.207
1.298
1.299
1.220
1.300
1.121
1.077
0.802
1.220
1.259
58
0.911
Enterprise value$B
0.986
1.095
1.115
1.124
1.041
1.186
1.325
1.416
1.556
1.583
0.560
8.74%
4.87%
72
0.898
LT debt$B
1.136
1.008
1.024
1.073
1.103
1.146
1.278
1.422
1.467
1.569
1.338
7.30%
4.44%
78
Revenue
$1.000B
3.64%
1.00×
Cost of revenue
$422.7M
3.23%
0.96×
Operating expenses
$242.0M
4.26%
1.06×
Cash and investments
17.29%
Goodwill & intangibles
16.99%