0.447
Revenue$B
0.987
0.997
1.014
1.018
0.996
0.984
0.982
0.976
0.992
1.004
0.475
0.17%
0.43%
84
6.27
Revenue growth%
24.36
25.07
26.73
25.73
26.08
27.86
27.49
25.23
28.19
29.14
6.41
27.86
26.41
17
28.93
Gross margin%
9.21
11.92
10.15
10.82
10.29
9.75
9.67
7.87
10.75
8.56
7.07
9.67
9.95
53
16.18
Operating margin%
9.54
6.82
4.76
2.48
1.82
4.01
3.74
1.21
2.27
5.26
12.00
3.74
3.88
69
11.29
Net margin%
20.85
21.22
21.48
21.18
22.43
19.85
21.93
21.71
21.74
24.03
5.78
21.74
21.59
48
14.75
P/E ratio (avg)x
20.13
17.29
18.72
18.83
20.41
18.42
16.55
17.74
15.57
16.79
20.32
16.79
18.08
14
8.643
EV/EBITx
32.25
33.63
34.87
35.86
41.66
47.81
53.83
62.74
66.25
71.56
8.577
62.74
44.73
86
22.47
FCF yield (avg)%
12.69
10.14
7.77
10.50
10.36
7.54
6.30
8.69
7.93
7.60
13.21
7.60
8.31
25
12.10
FCF margin%
18.75
16.47
15.39
15.67
13.34
11.40
10.24
12.68
13.99
11.58
6.49
11.58
13.66
17
1.799
FCF / Net incomex
2.319
2.652
2.828
2.994
3.488
3.403
3.836
4.082
4.659
4.899
1.064
4.082
3.445
73
28.11
ROIC%
22.27
20.48
21.10
18.49
18.77
17.17
15.42
16.71
15.60
16.28
15.87
16.28
17.83
25
5.79
Return on equity%
22.40
24.42
22.11
20.66
22.11
23.05
20.28
21.65
19.45
17.56
7.63
20.28
21.88
65
9.47
Return on assets%
17.62
14.92
13.11
12.14
13.69
14.68
13.30
14.98
12.61
13.99
23.59
13.99
13.84
66
11.07
EPS$
3.44
3.61
3.47
3.16
2.68
2.78
2.81
3.01
2.73
2.59
12.15
(0.69%)
(3.07%)
—
4.33
EPS growth%
24.66
25.45
28.19
30.36
31.52
29.91
28.11
27.09
26.95
27.47
16.12
27.47
27.79
60
6.78
Bookvalue per sh$
2.59
2.24
2.03
2.17
2.22
2.12
2.25
2.22
2.26
2.27
13.13
0.45%
(1.52%)
—
8.41
FCF per share$
6.38
6.64
6.30
6.38
6.46
6.94
6.78
5.96
6.56
5.80
2.14
(2.13%)
(0.78%)
—
5.77
Dividend per sh$
14.11
17.08
18.12
21.93
23.04
23.81
25.52
25.47
27.94
28.20
3.71
4.13%
8.05%
—
28.79
Div yield (avg)%
26.09
25.04
25.96
26.79
29.39
28.17
28.48
30.26
30.12
32.59
12.75
30.12
28.32
80
19.06
Payout ratio%
25.47
22.58
22.48
20.76
19.30
17.68
16.70
14.80
13.10
14.22
13.94
14.80
18.49
15
48.62
Shares (diluted)M
75.90
83.35
95.31
92.11
110.3
127.3
152.9
172.6
185.4
219.8
49.29
14.80%
11.45%
31
25.87
Buyback yield%
11.67
9.93
8.19
7.52
8.00
5.48
6.16
3.83
2.63
2.27
2.57
3.83
6.84
44
1.512
D/E ratiox
0.867
0.859
0.898
0.973
0.875
0.974
1.000
0.956
0.980
0.975
1.762
0.975
0.964
13
0.595
Enterprise value$B
0.656
0.750
0.812
0.892
0.982
1.029
1.092
1.059
0.992
0.980
0.524
(0.05%)
5.11%
9
314.1
LT debt$M
269.9
291.7
294.3
286.1
292.2
296.3
286.6
331.6
377.1
434.1
653.6
8.24%
5.45%
55
Revenue
$1.004B
0.43%
1.00×
Cost of revenue
$531.6M
0.33%
0.99×
Operating expenses
$205.1M
1.14%
1.07×
Cash and investments
15.41%