2.014
Revenue$B
1.191
1.239
1.327
1.409
1.496
1.625
1.713
1.812
1.906
2.018
2.185
6.18%
6.16%
6
16.08
Revenue growth%
30.41
29.87
28.17
27.74
29.93
28.24
31.06
29.39
26.62
28.91
3.78
28.91
29.15
16
17.16
Gross margin%
21.67
18.70
17.61
15.50
18.22
19.82
19.23
19.04
17.52
18.58
14.33
19.04
18.64
75
19.23
Operating margin%
16.89
16.49
19.20
19.31
19.15
20.25
22.77
24.79
24.90
25.53
19.44
24.79
19.78
30
21.90
Net margin%
2.76
0.88
2.97
5.28
4.13
4.74
2.47
5.10
7.70
9.52
19.21
5.10
4.44
80
29.88
P/E ratio (avg)x
14.78
13.86
14.79
15.12
14.06
13.51
14.20
13.61
14.74
14.38
29.19
14.20
14.29
10
6.609
EV/EBITx
10.01
9.430
8.486
9.061
8.280
7.369
7.196
7.268
7.995
8.225
16.13
7.369
8.253
92
26.27
FCF yield (avg)%
13.57
13.53
10.65
10.76
8.81
6.90
8.20
9.85
11.70
11.76
19.22
9.85
10.70
53
27.84
FCF margin%
19.21
18.51
15.87
17.82
20.80
19.91
21.59
20.08
18.87
19.02
3.09
19.91
19.11
8
1.371
FCF / Net incomex
1.927
2.106
2.528
3.060
3.240
3.722
4.288
4.717
5.049
5.403
0.374
4.717
3.481
31
23.34
ROIC%
12.42
15.03
17.95
19.24
20.32
23.05
25.08
27.98
25.95
26.72
20.70
25.95
21.69
25
13.44
Return on equity%
9.75
9.30
6.58
8.26
11.13
13.23
11.15
10.61
13.42
14.41
5.07
13.23
10.87
61
20.72
Return on assets%
11.21
9.65
10.64
10.57
12.83
12.39
11.05
10.86
9.80
12.45
21.49
11.05
10.95
13
4.07
EPS$
5.78
6.75
6.70
7.64
8.37
9.21
9.64
9.80
9.69
9.77
4.51
3.12%
6.91%
—
6.21
EPS growth%
29.58
26.98
24.46
24.73
25.28
26.87
26.39
26.59
27.77
26.62
20.89
26.62
26.61
29
3.10
Bookvalue per sh$
5.51
5.48
5.70
5.93
6.66
6.11
6.87
6.90
7.11
6.48
3.06
(0.54%)
2.37%
—
4.68
FCF per share$
3.75
3.83
3.60
3.22
2.93
3.12
2.74
2.50
2.36
2.03
2.49
(7.07%)
(5.53%)
—
2.37
Dividend per sh$
1.85
1.98
2.13
2.37
2.41
2.27
2.22
2.45
2.72
2.72
3.53
2.43%
3.90%
—
22.91
Div yield (avg)%
10.68
10.26
12.37
13.29
14.90
14.13
13.13
15.05
13.80
15.51
2.49
14.13
13.54
19
24.05
Payout ratio%
23.70
23.06
21.62
23.65
25.01
26.47
27.82
28.37
30.36
29.65
14.63
28.37
25.74
30
175.8
Shares (diluted)M
157.5
140.7
125.8
131.7
117.4
123.7
123.2
110.3
116.2
103.8
177.8
(2.43%)
(4.33%)
27
16.59
Buyback yield%
31.53
32.14
33.57
30.79
30.13
32.34
34.30
33.81
33.75
31.99
2.69
33.75
32.24
89
1.352
D/E ratiox
1.746
1.925
1.922
2.123
2.015
1.891
2.062
2.079
2.033
2.116
1.450
2.062
2.024
30
1.609
Enterprise value$B
0.154
0.165
0.165
0.163
0.175
0.189
0.176
0.193
0.207
0.215
1.472
4.17%
3.06%
30
0.803
LT debt$B
2.108
1.994
1.983
2.247
2.500
2.866
3.030
3.242
3.140
2.886
2.127
2.91%
3.98%
50
Revenue
$2.018B
6.16%
1.00×
Cost of revenue
$1.413B
6.16%
1.00×
Operating expenses
$386.0M
6.17%
1.00×
Spread over hurdle
(3.78%)