0.356
Revenue$B
0.847
0.883
0.922
0.975
1.000
1.058
1.080
1.123
1.139
1.160
0.392
3.00%
3.54%
67
9.82
Revenue growth%
12.44
13.24
13.53
15.16
14.08
12.63
13.35
13.08
13.31
13.38
8.06
13.31
13.33
90
6.26
Gross margin%
28.81
26.38
23.45
23.03
24.31
22.64
23.46
22.35
25.20
24.79
24.47
23.46
23.89
61
22.26
Operating margin%
3.77
6.29
5.76
7.30
7.10
7.36
5.03
7.98
10.88
11.78
10.82
7.98
7.20
83
17.06
Net margin%
13.15
15.48
17.65
18.66
16.58
17.15
16.72
13.84
13.27
16.27
25.94
16.27
16.42
21
12.56
P/E ratio (avg)x
39.73
39.57
39.24
37.03
40.89
38.14
41.18
45.36
48.14
47.57
17.07
45.36
40.31
46
29.54
EV/EBITx
36.74
37.53
38.38
41.58
42.41
40.47
37.29
39.78
36.76
36.59
36.14
37.29
37.95
74
10.62
FCF yield (avg)%
8.46
10.83
8.60
7.93
6.53
7.55
8.36
5.42
3.70
6.52
13.39
6.52
7.74
84
13.06
FCF margin%
27.56
27.04
28.31
26.22
23.59
23.52
21.81
19.08
17.79
16.71
4.13
19.08
23.55
80
0.172
FCF / Net incomex
1.245
1.260
1.202
1.214
1.259
1.242
1.413
1.518
1.746
1.796
0.101
1.518
1.259
21
18.50
ROIC%
18.26
21.24
19.05
20.08
22.66
24.99
23.78
21.11
22.25
25.03
13.68
23.78
21.74
83
20.10
Return on equity%
29.86
31.49
31.09
29.11
28.29
27.67
28.39
27.15
29.48
26.84
23.52
27.67
28.75
67
17.70
Return on assets%
26.88
28.54
28.07
26.49
24.43
24.74
25.49
25.55
25.95
28.15
10.83
25.55
26.22
50
0.86
EPS$
0.52
0.51
0.50
0.52
0.52
0.54
0.59
0.65
0.72
0.66
0.91
4.75%
1.27%
—
25.48
EPS growth%
10.79
10.73
12.95
12.95
10.69
10.55
10.15
7.99
7.12
8.38
23.93
8.38
10.62
44
1.13
Bookvalue per sh$
0.32
0.32
0.30
0.29
0.26
0.29
0.26
0.23
0.24
0.22
0.28
(3.87%)
(3.51%)
—
1.45
FCF per share$
1.64
1.77
1.87
2.16
2.52
3.00
3.18
3.47
3.56
3.48
1.46
6.67%
7.81%
—
0.53
Dividend per sh$
2.14
2.07
2.20
2.31
2.48
2.60
2.69
2.87
2.71
2.66
1.29
1.39%
2.94%
—
24.72
Div yield (avg)%
17.29
15.20
16.29
17.12
16.20
18.44
20.10
17.35
16.93
14.11
21.83
17.35
17.02
86
5.42
Payout ratio%
9.91
9.97
10.88
9.45
10.79
13.45
11.76
10.87
8.80
9.12
4.14
10.87
10.38
54
491.8
Shares (diluted)M
375.7
336.1
319.1
292.8
256.5
243.6
235.1
208.4
185.2
191.1
481.9
(5.72%)
(7.79%)
88
4.36
Buyback yield%
10.81
12.02
12.13
11.29
10.87
8.65
10.12
8.68
8.86
9.42
5.55
8.86
10.46
21
1.303
D/E ratiox
0.309
0.339
0.309
0.297
0.297
0.278
0.287
0.294
0.308
0.278
0.819
0.287
0.297
43
0.148
Enterprise value$B
1.405
1.360
1.378
1.331
1.472
1.611
1.524
1.502
1.509
1.502
1.155
0.40%
1.70%
62
210.2
LT debt$M
343.3
340.6
339.2
385.9
393.2
423.0
501.2
475.5
454.1
431.7
788.2
1.88%
3.17%
16
Revenue
$1.160B
3.54%
1.00×
Cost of revenue
$811.7M
3.54%
1.00×
Operating expenses
$195.8M
2.67%
0.92×
Cash and investments
17.34%
Goodwill & intangibles
16.26%