0.343
Revenue$B
1.030
1.103
1.149
1.211
1.257
1.326
1.394
1.473
1.574
1.613
0.354
5.12%
4.88%
27
2.75
Revenue growth%
17.32
14.57
12.69
10.92
8.11
9.45
9.37
8.95
11.13
11.08
5.66
9.45
11.00
45
22.64
Gross margin%
13.31
12.94
10.19
13.08
15.44
14.22
16.86
19.04
16.70
14.93
14.31
16.70
14.58
38
26.48
Operating margin%
2.86
0.40
0.40
2.15
0.40
0.72
0.40
0.40
0.40
2.72
6.19
0.40
0.40
43
15.68
Net margin%
27.36
24.52
22.94
20.64
20.24
20.15
17.87
18.83
18.73
20.90
21.99
18.83
20.44
12
31.90
P/E ratio (avg)x
10.65
11.27
10.98
10.25
9.005
8.574
8.889
9.130
9.738
8.642
15.34
8.889
9.434
73
17.63
EV/EBITx
24.82
23.03
22.87
21.61
21.09
20.92
20.85
21.44
23.19
22.02
14.80
21.44
21.82
77
15.30
FCF yield (avg)%
21.59
21.61
22.95
20.40
18.91
21.81
22.70
22.59
21.71
23.25
7.73
22.59
21.76
37
13.38
FCF margin%
13.78
12.04
12.41
14.23
14.79
12.21
10.42
11.25
11.52
8.73
26.12
11.25
12.13
76
1.079
FCF / Net incomex
0.620
0.568
0.508
0.530
0.494
0.534
0.503
0.552
0.563
0.616
0.125
0.552
0.543
30
6.22
ROIC%
13.61
14.36
11.59
11.97
9.10
10.35
9.87
9.07
9.48
12.45
15.94
9.87
10.97
43
24.01
Return on equity%
24.66
26.39
24.54
22.29
22.16
22.55
23.52
24.32
26.36
26.19
5.88
24.32
24.43
54
27.37
Return on assets%
6.56
7.78
9.74
7.58
5.55
7.22
7.72
9.98
10.80
12.18
7.70
9.98
7.75
17
0.60
EPS$
0.24
0.26
0.27
0.27
0.31
0.32
0.37
0.42
0.46
0.53
0.65
11.39%
8.64%
—
25.65
EPS growth%
12.03
12.38
12.96
12.85
15.37
13.67
15.42
13.66
13.98
15.97
17.51
13.98
13.67
80
0.18
Bookvalue per sh$
0.11
0.12
0.12
0.11
0.10
0.09
0.09
0.09
0.10
0.10
0.20
0.27%
(1.91%)
—
0.23
FCF per share$
0.88
0.92
1.06
1.02
1.04
1.11
1.22
1.17
1.32
1.36
0.20
5.44%
5.03%
—
0.18
Dividend per sh$
0.33
0.32
0.35
0.32
0.33
0.31
0.31
0.28
0.25
0.27
0.45
(3.80%)
(1.71%)
—
5.65
Div yield (avg)%
13.24
16.03
18.72
20.07
20.33
20.86
22.06
21.19
23.59
20.86
17.29
21.19
20.59
8
28.03
Payout ratio%
18.23
15.41
17.31
18.45
18.64
16.64
16.14
14.92
15.01
17.83
7.48
16.14
16.97
63
1.001
Shares (diluted)B
1.398
1.576
1.766
1.934
2.048
2.011
2.323
2.397
2.377
2.598
0.991
4.87%
7.74%
20
11.54
Buyback yield%
23.25
24.63
26.21
23.38
25.95
28.41
30.12
28.99
30.20
31.59
26.73
30.12
27.31
44
0.872
D/E ratiox
1.882
2.044
2.289
2.715
2.715
3.132
3.378
3.556
3.493
3.969
1.141
3.493
2.924
58
897.0
Enterprise value$M
508.6
539.1
551.6
540.0
519.6
548.4
562.4
564.7
630.7
662.4
544.1
4.98%
3.13%
53
1.020
LT debt$B
2.046
1.924
1.804
1.935
1.956
2.118
2.118
2.067
2.199
2.259
1.048
2.92%
2.64%
63
Revenue
$1.613B
4.88%
1.00×
Cost of revenue
$866.1M
5.12%
1.02×
Operating expenses
$274.9M
4.18%
0.93×
Goodwill & intangibles
21.00%
Cash and investments
13.68%