0.366
Revenue$B
0.503
0.543
0.591
0.632
0.685
0.751
0.824
0.885
0.958
1.010
0.408
8.07%
7.89%
69
3.22
Revenue growth%
10.07
7.50
6.96
8.23
7.33
8.95
9.93
7.19
6.45
6.67
4.77
7.19
7.41
94
25.33
Gross margin%
15.89
18.00
20.80
21.23
18.45
15.59
14.48
14.52
13.71
14.84
24.43
14.52
15.74
67
5.73
Operating margin%
19.97
19.82
20.00
18.33
19.40
16.47
15.40
12.95
14.17
16.26
7.70
15.40
17.40
61
4.57
Net margin%
16.12
16.48
17.41
16.29
18.28
20.69
17.97
19.66
21.57
19.51
25.51
19.66
18.12
94
28.10
P/E ratio (avg)x
36.73
36.43
34.63
30.91
29.13
31.51
33.21
34.31
30.85
29.05
11.79
31.51
32.36
53
25.07
EV/EBITx
7.873
8.257
7.839
8.460
8.069
8.731
9.292
10.23
10.85
10.70
32.90
10.23
8.595
76
17.83
FCF yield (avg)%
2.62
0.73
0.40
0.40
0.40
0.40
0.40
2.81
5.68
8.18
2.45
2.81
0.57
84
29.32
FCF margin%
13.54
14.43
13.30
12.96
12.30
13.60
14.87
12.02
14.44
16.39
29.07
14.44
13.57
71
1.252
FCF / Net incomex
1.932
2.059
2.043
2.225
2.330
2.607
2.422
2.626
3.039
2.943
0.273
2.626
2.376
62
18.94
ROIC%
23.46
23.09
25.76
27.60
30.58
31.24
33.72
36.51
38.96
39.95
18.59
36.51
30.91
31
26.74
Return on equity%
27.58
25.10
27.34
25.16
27.32
25.55
25.85
26.28
25.51
24.79
25.26
25.55
25.70
20
4.59
Return on assets%
21.51
18.68
20.53
19.90
21.57
21.10
18.98
16.86
14.27
15.53
19.06
16.86
19.44
54
9.84
EPS$
10.54
10.46
9.61
9.24
8.54
8.80
8.21
8.52
9.04
9.89
10.24
2.98%
(1.48%)
—
3.57
EPS growth%
23.90
26.77
29.73
28.74
29.78
30.95
31.62
34.28
31.44
33.57
7.12
31.62
30.36
34
7.43
Bookvalue per sh$
4.90
4.78
5.27
5.17
5.21
5.74
5.90
6.18
6.12
6.30
14.66
3.88%
3.28%
—
8.03
FCF per share$
5.42
5.35
5.76
5.06
4.67
4.45
4.02
4.25
4.38
4.52
6.54
(0.66%)
(0.86%)
—
10.58
Dividend per sh$
11.97
12.92
11.64
11.79
11.53
11.78
10.35
10.98
9.70
10.60
14.47
(1.67%)
(2.16%)
—
7.17
Div yield (avg)%
27.45
26.48
28.49
29.04
27.39
29.07
26.26
28.05
29.05
28.17
16.33
28.17
28.11
48
22.35
Payout ratio%
8.30
9.80
10.37
10.02
7.19
5.02
6.10
7.61
5.64
6.61
6.63
6.10
7.40
75
36.99
Shares (diluted)M
37.31
39.73
40.97
37.19
41.42
42.27
40.64
44.64
44.06
47.70
35.71
2.86%
1.83%
93
14.78
Buyback yield%
10.58
11.57
13.32
14.24
15.49
17.01
15.57
16.16
15.27
17.47
21.02
16.16
15.38
50
0.521
D/E ratiox
0.096
0.098
0.099
0.101
0.101
0.092
0.083
0.076
0.071
0.061
0.910
0.076
0.094
24
247.3
Enterprise value$M
161.1
179.7
206.1
204.8
201.8
189.5
210.8
246.5
245.5
237.8
242.8
3.34%
5.12%
64
749.7
LT debt$M
492.6
489.1
512.0
468.6
454.5
484.5
467.7
448.9
446.3
482.4
323.2
1.20%
(0.46%)
79
Revenue
$1.010B
7.89%
1.00×
Cost of revenue
$577.8M
8.21%
1.03×
Operating expenses
$172.0M
7.38%
0.95×
Cash and investments
17.53%
Goodwill & intangibles
16.94%