0.405
Revenue$B
1.165
1.193
1.183
1.220
1.231
1.246
1.229
1.243
1.282
1.314
0.422
1.32%
1.26%
19
4.38
Revenue growth%
21.50
20.51
22.06
20.47
23.13
24.98
22.49
23.77
24.57
22.94
11.75
23.77
22.71
42
25.04
Gross margin%
22.92
23.44
24.31
21.72
21.11
19.55
18.43
16.95
18.04
15.22
22.48
18.04
20.33
80
28.87
Operating margin%
5.89
7.62
4.69
2.35
1.14
0.40
0.40
0.80
3.16
5.45
25.92
0.80
2.76
54
17.04
Net margin%
21.80
22.81
22.30
24.81
26.66
27.56
29.93
29.66
31.23
33.08
13.17
29.93
27.11
34
36.71
P/E ratio (avg)x
29.99
32.09
32.83
35.88
38.24
34.28
32.90
29.10
26.82
26.02
7.584
29.10
32.46
53
33.42
EV/EBITx
27.06
23.38
20.26
19.69
18.79
19.57
17.90
16.89
17.51
16.53
36.49
17.51
19.18
29
4.92
FCF yield (avg)%
11.01
8.57
8.06
8.11
10.78
9.50
11.36
10.12
11.11
10.55
7.44
10.55
10.34
84
19.63
FCF margin%
5.76
8.15
5.63
4.33
3.59
5.20
4.46
5.03
7.93
10.25
28.25
5.20
5.41
7
0.582
FCF / Net incomex
0.103
0.095
0.093
0.102
0.110
0.109
0.107
0.116
0.120
0.105
0.260
0.109
0.106
68
23.38
ROIC%
33.23
32.87
34.99
37.12
38.59
36.49
38.01
38.17
38.23
35.41
4.73
38.01
36.80
66
28.84
Return on equity%
13.75
15.07
14.71
12.28
11.55
12.27
13.19
11.75
13.47
12.50
4.26
12.50
12.84
65
16.33
Return on assets%
34.59
36.50
36.31
34.91
37.12
34.30
32.36
33.63
32.78
32.02
13.97
32.78
34.45
13
0.45
EPS$
2.73
3.03
3.03
3.23
3.91
4.65
5.02
5.63
5.76
6.17
0.46
9.57%
9.79%
—
7.48
EPS growth%
12.19
12.33
13.09
15.64
13.00
12.06
12.82
12.40
12.10
12.54
25.66
12.40
12.47
11
0.62
Bookvalue per sh$
0.22
0.22
0.20
0.20
0.19
0.17
0.17
0.18
0.19
0.20
0.53
0.83%
(1.83%)
—
0.79
FCF per share$
1.42
1.51
1.42
1.48
1.69
1.85
2.00
2.24
2.26
2.19
0.25
5.36%
5.55%
—
0.62
Dividend per sh$
1.33
1.30
1.40
1.37
1.40
1.62
1.75
1.88
2.23
2.65
1.24
13.65%
8.91%
—
17.82
Div yield (avg)%
29.53
30.05
29.53
30.32
32.96
35.48
33.46
32.40
33.57
34.09
10.54
33.57
32.68
85
23.09
Payout ratio%
0.50
3.45
1.67
0.40
0.40
2.25
0.51
0.40
1.77
0.40
4.18
0.51
0.51
57
672.4
Shares (diluted)M
660.0
658.3
640.5
649.1
701.6
632.8
603.7
607.0
562.5
503.1
671.5
(6.44%)
(1.87%)
80
26.28
Buyback yield%
12.82
13.40
15.57
13.18
11.06
10.49
9.39
6.51
9.29
10.81
13.10
9.39
10.93
65
1.328
D/E ratiox
1.940
1.900
2.120
2.374
2.376
2.535
2.882
2.784
2.615
3.002
1.502
2.784
2.455
87
0.620
Enterprise value$B
1.094
1.082
1.009
1.085
1.144
1.253
1.330
1.467
1.407
1.447
0.854
4.81%
3.87%
32
0.978
LT debt$B
1.143
1.287
1.433
1.552
1.831
1.798
1.802
2.137
2.459
2.470
0.882
6.17%
8.47%
74
Revenue
$1.314B
1.26%
1.00×
Cost of revenue
$842.8M
1.09%
0.98×
Operating expenses
$171.1M
2.58%
1.14×
Goodwill & intangibles
18.48%