0.959
Revenue$B
0.870
0.897
0.946
0.989
1.063
1.140
1.226
1.299
1.373
1.451
1.051
6.43%
5.91%
89
14.58
Revenue growth%
27.07
29.41
29.10
27.77
25.46
28.37
25.81
28.16
27.65
28.36
9.44
28.16
27.96
55
2.88
Gross margin%
1.89
1.79
2.47
3.38
4.75
5.54
7.77
7.61
5.50
3.89
6.33
5.54
4.32
20
6.36
Operating margin%
19.14
17.53
18.25
16.75
15.90
16.64
16.33
14.25
12.53
13.69
19.23
14.25
16.48
90
17.13
Net margin%
16.63
16.34
17.31
14.89
16.90
14.41
16.83
16.05
17.25
16.47
26.68
16.47
16.55
50
28.55
P/E ratio (avg)x
16.79
18.60
17.87
18.69
21.15
23.54
22.62
25.29
29.89
34.96
17.82
25.29
21.88
15
37.67
EV/EBITx
12.68
13.93
13.70
14.77
16.10
14.74
15.17
15.83
14.77
15.66
28.28
15.17
14.77
66
11.10
FCF yield (avg)%
16.84
18.28
15.73
18.37
19.94
22.16
21.91
19.32
21.42
22.60
3.17
21.91
19.63
42
27.25
FCF margin%
29.32
32.08
29.75
27.28
24.61
23.82
23.78
22.07
24.02
22.92
18.72
23.78
24.32
74
1.316
FCF / Net incomex
0.580
0.517
0.552
0.577
0.573
0.580
0.569
0.608
0.564
0.509
0.429
0.569
0.571
41
6.67
ROIC%
34.08
34.89
35.25
32.39
33.26
32.47
32.78
34.44
37.38
35.44
4.06
34.44
34.26
72
16.28
Return on equity%
2.47
2.06
0.40
0.40
0.87
0.40
2.27
2.20
0.40
0.42
20.09
0.42
0.64
65
14.62
Return on assets%
24.88
27.61
27.82
29.67
30.39
32.70
35.64
37.60
36.73
35.33
12.55
35.64
31.54
44
0.51
EPS$
0.30
0.34
0.36
0.35
0.38
0.43
0.46
0.53
0.49
0.50
0.55
5.36%
6.22%
—
6.90
EPS growth%
18.01
18.57
16.40
16.51
14.02
16.27
16.29
14.46
12.09
10.83
8.10
14.46
16.28
17
1.17
Bookvalue per sh$
1.77
1.60
1.48
1.50
1.29
1.31
1.38
1.21
1.17
1.14
0.66
(2.34%)
(3.46%)
—
1.32
FCF per share$
1.40
1.60
1.70
1.62
1.83
1.69
1.86
1.88
2.14
2.13
1.64
3.04%
5.45%
—
1.84
Dividend per sh$
0.72
0.70
0.67
0.58
0.50
0.48
0.47
0.50
0.48
0.50
1.86
0.03%
(3.79%)
—
27.04
Div yield (avg)%
13.36
16.34
15.43
16.09
14.48
13.34
13.79
13.39
16.07
15.67
11.15
13.79
14.96
65
8.49
Payout ratio%
20.11
21.73
19.86
20.91
23.44
20.87
19.16
20.54
23.48
22.41
22.77
20.87
20.89
80
232.5
Shares (diluted)M
190.0
213.2
207.0
210.0
231.9
218.5
221.7
217.4
208.5
202.6
225.4
(2.67%)
0.26%
63
10.69
Buyback yield%
5.06
5.68
4.03
6.76
8.81
10.84
12.55
11.14
11.66
12.10
3.58
11.66
9.83
20
1.392
D/E ratiox
0.590
0.600
0.655
0.665
0.755
0.767
0.810
0.908
0.967
0.990
0.666
0.908
0.761
76
1.075
Enterprise value$B
1.172
1.137
1.038
1.031
1.042
0.975
1.033
0.958
0.932
0.926
0.441
(2.34%)
(1.75%)
28
1.291
LT debt$B
1.376
1.574
1.804
1.859
1.952
2.221
2.373
2.537
2.806
2.817
0.588
7.62%
9.11%
86
Revenue
$1.451B
5.91%
1.00×
Cost of revenue
$1.016B
5.91%
1.00×
Operating expenses
$257.8M
6.73%
1.08×