0.808
Revenue$B
0.720
0.742
0.785
0.813
0.865
0.902
0.945
0.998
1.047
1.080
0.853
4.54%
4.72%
26
4.01
Revenue growth%
18.55
18.82
18.84
21.13
20.39
17.80
17.39
17.58
19.71
19.32
29.68
17.80
18.83
10
14.30
Gross margin%
16.09
14.16
14.32
13.39
13.21
12.55
10.34
11.29
12.60
15.53
24.41
12.55
13.30
56
28.69
Operating margin%
21.20
18.91
18.35
17.54
15.74
12.89
15.15
12.16
9.61
7.19
10.98
12.16
15.45
78
24.48
Net margin%
2.62
4.99
7.12
8.49
8.28
8.48
9.17
7.30
8.31
8.70
28.46
8.48
8.29
16
22.66
P/E ratio (avg)x
33.93
30.72
32.65
32.94
34.19
34.22
35.58
32.35
31.04
30.62
19.87
32.35
32.79
12
36.82
EV/EBITx
11.44
12.98
14.19
16.42
16.19
17.13
16.64
16.10
17.51
17.03
10.05
17.03
16.30
88
15.16
FCF yield (avg)%
14.20
11.39
10.66
9.01
7.24
9.04
6.33
6.36
9.24
9.82
7.16
9.04
9.14
74
29.96
FCF margin%
19.60
17.94
18.10
18.60
18.38
17.84
19.34
18.74
21.28
24.16
21.54
19.34
18.67
84
1.450
FCF / Net incomex
0.936
0.966
0.964
1.090
1.123
1.253
1.152
1.076
1.020
1.081
0.961
1.081
1.078
67
3.10
ROIC%
6.19
8.14
10.36
12.26
15.14
12.94
13.37
12.65
13.67
15.16
9.61
13.37
12.80
60
24.18
Return on equity%
14.16
12.61
10.04
7.89
8.07
6.81
8.39
8.92
11.83
8.83
10.80
8.83
8.88
75
14.73
Return on assets%
11.08
11.55
13.65
14.57
12.71
12.96
11.61
10.56
11.86
11.96
23.77
11.86
11.91
18
0.93
EPS$
4.66
4.90
5.30
5.27
5.46
6.35
6.76
7.57
8.74
8.64
1.00
9.60%
7.86%
—
14.82
EPS growth%
12.90
10.53
13.34
10.65
13.55
12.00
9.10
6.52
5.18
6.50
10.48
6.52
10.59
50
1.77
Bookvalue per sh$
1.29
1.52
1.61
1.63
1.60
1.75
1.91
2.30
2.56
2.93
3.24
12.77%
9.35%
—
0.59
FCF per share$
3.68
3.85
4.42
4.41
5.13
6.20
6.73
7.35
7.80
8.79
3.23
11.36%
10.97%
—
2.28
Dividend per sh$
3.64
3.86
3.95
3.75
3.70
3.57
3.62
3.79
3.59
3.89
3.06
1.03%
0.64%
—
24.41
Div yield (avg)%
21.71
22.61
20.08
18.04
16.20
14.01
13.48
16.20
16.37
18.49
24.00
16.20
17.21
89
19.67
Payout ratio%
28.59
27.28
28.52
25.64
23.62
22.67
21.43
22.19
19.64
22.39
22.44
22.19
23.14
7
105.0
Shares (diluted)M
156.6
158.8
158.7
165.0
161.6
177.4
183.9
182.5
199.8
214.1
106.4
5.79%
3.83%
54
22.62
Buyback yield%
16.77
14.46
17.41
14.65
17.41
15.25
14.66
12.44
12.76
14.44
4.72
14.44
14.65
93
0.157
D/E ratiox
1.498
1.570
1.396
1.513
1.330
1.254
1.115
1.125
1.082
1.133
1.602
1.125
1.292
51
0.355
Enterprise value$B
0.139
0.146
0.141
0.140
0.139
0.142
0.143
0.161
0.177
0.162
1.033
3.18%
1.10%
57
0.132
LT debt$B
0.080
0.092
0.102
0.108
0.107
0.115
0.125
0.131
0.133
0.153
1.036
7.33%
7.38%
34
Revenue
$1.080B
4.72%
1.00×
Cost of revenue
$431.0M
4.78%
1.01×
Operating expenses
$275.2M
4.87%
1.01×
Property and equipment
16.77%
Cash and investments
16.24%