0.338
Revenue$B
0.752
0.813
0.891
0.981
1.077
1.149
1.239
1.360
1.511
1.664
0.353
9.09%
9.22%
72
7.09
Revenue growth%
19.28
20.87
22.65
24.71
22.45
24.26
22.81
21.40
18.82
18.02
7.80
21.40
21.92
66
4.86
Gross margin%
9.86
7.59
9.81
12.67
12.30
14.82
13.13
10.14
7.29
5.52
13.40
10.14
10.00
24
24.88
Operating margin%
19.41
21.50
22.14
22.35
23.61
24.83
26.83
25.16
27.39
26.37
29.37
26.37
24.22
12
4.41
Net margin%
27.24
28.80
31.24
33.49
32.55
29.81
29.72
27.90
26.92
27.23
27.00
27.90
29.26
24
7.195
P/E ratio (avg)x
25.83
27.35
28.87
27.23
25.04
24.40
24.39
24.70
27.40
30.96
22.18
24.70
26.53
73
12.26
EV/EBITx
20.13
20.96
21.90
24.63
28.55
32.02
36.31
40.78
38.59
37.89
26.72
37.89
30.28
84
27.10
FCF yield (avg)%
24.14
24.82
25.43
23.54
23.16
23.85
26.39
25.88
24.90
26.77
14.42
25.88
24.86
19
29.10
FCF margin%
31.71
31.28
29.03
27.87
26.90
24.21
23.69
23.61
22.90
25.55
20.30
23.69
26.23
78
1.479
FCF / Net incomex
0.979
1.042
1.148
1.269
1.493
1.505
1.686
1.659
1.996
2.340
1.477
1.686
1.499
68
24.52
ROIC%
27.66
27.12
29.55
28.71
28.63
31.28
31.31
29.32
29.82
31.57
9.09
31.28
29.43
39
26.60
Return on equity%
8.71
10.55
12.72
13.19
13.71
14.75
13.38
11.67
14.65
16.48
3.90
14.65
13.29
58
22.80
Return on assets%
9.17
8.02
7.87
4.95
2.89
1.21
0.40
0.40
1.19
2.07
28.25
1.19
2.48
76
2.36
EPS$
1.64
1.65
1.85
1.99
2.00
2.34
2.74
3.02
2.97
2.86
2.58
7.46%
6.33%
—
29.92
EPS growth%
10.42
8.33
8.73
9.51
6.76
7.68
8.96
6.17
8.71
8.65
18.93
8.65
8.68
65
2.82
Bookvalue per sh$
3.21
3.73
4.06
4.46
4.22
4.86
4.54
4.38
4.15
4.51
0.55
1.33%
5.04%
—
2.03
FCF per share$
0.94
0.99
1.14
1.08
1.04
1.13
1.21
1.24
1.20
1.25
2.21
3.69%
3.32%
—
2.31
Dividend per sh$
1.56
1.74
1.65
1.88
2.19
2.10
2.22
2.21
2.53
2.92
0.98
5.86%
6.63%
—
26.13
Div yield (avg)%
4.81
6.16
5.38
5.85
7.43
10.05
11.34
11.73
13.11
12.42
19.86
11.73
8.74
69
27.67
Payout ratio%
22.47
24.35
24.79
23.83
24.65
24.52
25.54
26.52
29.25
26.68
14.60
26.52
24.72
59
246.4
Shares (diluted)M
198.7
215.1
210.3
202.9
213.7
217.4
223.5
225.7
254.2
271.8
240.5
4.93%
3.05%
72
13.53
Buyback yield%
7.78
9.63
10.38
12.66
14.02
14.89
14.35
17.27
17.14
18.97
23.79
17.14
14.18
72
0.867
D/E ratiox
0.487
0.539
0.554
0.528
0.484
0.487
0.530
0.530
0.478
0.459
1.425
0.487
0.508
19
85.27
Enterprise value$M
388.2
398.0
373.7
352.9
371.6
335.3
290.4
252.2
226.1
216.7
617.1
(10.22%)
(6.15%)
35
1,406
LT debt$M
112.2
107.7
99.82
110.9
119.5
108.1
104.2
95.71
94.33
94.78
501.2
(4.53%)
(0.53%)
27
Revenue
$1.664B
9.22%
1.00×
Cost of revenue
$1.046B
9.11%
0.99×
Operating expenses
$177.6M
9.46%
1.02×
Goodwill & intangibles
17.06%
Cash and investments
16.53%