0.221
Revenue$B
1.271
1.353
1.444
1.539
1.648
1.784
1.927
2.000
2.103
2.199
0.228
5.94%
6.07%
67
16.49
Revenue growth%
22.72
25.44
26.04
23.53
22.42
19.80
17.16
17.59
19.78
20.95
5.90
19.78
21.69
33
15.14
Gross margin%
22.29
24.32
27.03
28.39
30.72
29.18
28.05
30.30
31.41
29.52
19.82
29.52
28.78
13
14.18
Operating margin%
21.24
23.51
24.36
23.58
25.94
28.74
28.61
31.20
31.27
29.24
7.78
29.24
27.27
65
10.62
Net margin%
16.40
18.62
16.48
19.16
19.23
16.30
16.25
13.78
15.00
13.23
14.85
15.00
16.35
58
15.75
P/E ratio (avg)x
33.72
37.75
36.69
43.07
46.60
50.37
49.75
51.80
59.48
63.82
22.59
51.80
48.18
69
36.55
EV/EBITx
21.09
20.56
18.48
17.09
16.88
18.17
17.01
16.03
13.91
12.72
33.61
16.03
17.05
64
10.67
FCF yield (avg)%
14.42
15.30
14.85
14.25
15.44
16.60
15.91
13.48
13.46
15.68
27.30
15.68
15.07
82
29.64
FCF margin%
20.69
21.86
20.81
20.22
21.16
22.88
21.23
23.20
23.11
20.12
7.18
22.88
21.20
52
0.686
FCF / Net incomex
1.815
1.878
1.865
2.019
2.217
2.000
2.118
1.973
2.108
1.916
1.123
2.000
1.986
86
14.90
ROIC%
23.29
20.50
23.23
23.95
22.78
25.76
28.16
31.01
33.58
35.00
28.90
31.01
24.85
80
21.21
Return on equity%
25.61
25.19
26.66
29.29
30.90
31.55
33.05
34.43
33.51
34.21
2.21
33.51
31.22
49
4.36
Return on assets%
15.76
14.61
14.67
12.44
14.19
12.71
15.60
16.92
14.10
16.20
28.17
15.60
14.64
66
1.42
EPS$
0.48
0.48
0.48
0.53
0.48
0.44
0.42
0.39
0.38
0.41
1.50
(2.80%)
(2.47%)
—
9.17
EPS growth%
31.03
31.56
30.36
29.41
31.09
34.07
34.56
32.73
34.28
33.47
2.70
34.07
32.15
83
1.28
Bookvalue per sh$
1.06
1.05
1.07
1.06
1.01
0.95
0.95
1.05
1.21
1.32
1.13
5.54%
2.89%
—
1.35
FCF per share$
0.95
0.95
1.10
1.21
1.37
1.34
1.57
1.53
1.64
1.78
1.02
5.42%
6.19%
—
0.52
Dividend per sh$
0.51
0.47
0.46
0.43
0.43
0.46
0.47
0.49
0.56
0.54
0.67
4.41%
1.06%
—
23.74
Div yield (avg)%
6.32
3.63
3.04
2.70
1.58
3.69
3.10
1.66
2.87
2.41
26.62
2.87
2.96
43
26.11
Payout ratio%
5.79
5.92
6.58
4.12
4.54
3.24
4.21
1.39
3.98
5.07
18.75
3.98
4.37
64
1.346
Shares (diluted)B
1.693
1.570
1.451
1.294
1.262
1.395
1.248
1.116
1.052
0.954
1.306
(5.43%)
(4.60%)
93
26.93
Buyback yield%
13.54
14.94
17.27
18.40
20.97
21.50
20.06
22.42
21.20
19.88
24.82
21.20
19.97
37
0.546
D/E ratiox
1.372
1.484
1.566
1.420
1.529
1.476
1.366
1.394
1.425
1.347
1.430
1.394
1.422
38
0.780
Enterprise value$B
1.763
1.958
1.941
1.931
2.188
2.516
2.691
2.963
3.169
3.414
0.503
9.31%
7.72%
24
0.705
LT debt$B
0.862
0.947
0.998
1.010
0.939
0.937
0.877
0.868
0.961
1.068
0.177
2.61%
1.11%
67
Revenue
$2.199B
6.07%
1.00×
Cost of revenue
$1.413B
5.88%
0.98×
Operating expenses
$313.6M
6.47%
1.04×
Cash and investments
15.54%
Spread over hurdle
14.22%