1.187
Revenue$B
1.232
1.235
1.278
1.329
1.338
1.396
1.423
1.462
1.517
1.576
1.305
3.33%
2.64%
37
19.98
Revenue growth%
18.40
20.46
20.25
17.82
15.06
15.96
16.10
19.03
17.60
19.10
4.68
17.60
18.11
72
7.00
Gross margin%
4.54
5.77
6.01
7.11
4.12
3.45
4.68
5.31
5.99
6.45
4.92
5.31
5.54
42
18.03
Operating margin%
2.98
5.56
2.56
0.40
0.40
2.59
3.27
2.71
0.40
1.84
27.13
2.59
2.57
64
15.63
Net margin%
13.90
15.19
14.51
16.98
19.05
19.36
20.87
21.94
20.30
23.28
15.51
20.87
19.21
21
11.76
P/E ratio (avg)x
19.99
18.35
18.92
20.48
21.92
19.97
18.12
17.64
17.26
17.47
8.646
17.64
18.63
88
25.78
EV/EBITx
43.78
41.62
40.27
45.93
51.20
57.18
61.09
67.78
63.21
70.19
37.17
63.21
54.19
64
29.98
FCF yield (avg)%
6.33
8.14
10.49
8.13
7.57
10.44
8.27
8.05
7.73
4.83
19.33
8.05
8.09
54
16.06
FCF margin%
10.19
9.97
10.13
12.21
13.68
12.26
14.02
13.17
15.78
16.20
23.68
14.02
12.72
76
1.222
FCF / Net incomex
0.493
0.527
0.518
0.492
0.490
0.534
0.500
0.523
0.515
0.481
1.402
0.515
0.508
49
21.61
ROIC%
23.64
21.55
22.10
22.26
25.23
28.20
28.35
27.51
28.56
25.93
13.06
28.20
25.58
94
22.06
Return on equity%
1.89
0.42
0.40
0.40
0.40
0.74
3.20
1.45
0.81
1.69
24.53
1.45
0.78
66
5.11
Return on assets%
1.34
2.55
1.72
2.65
2.65
3.29
3.00
5.54
3.44
4.68
7.80
3.44
2.83
92
2.24
EPS$
2.40
2.28
2.23
2.09
2.02
1.84
1.95
2.08
2.36
2.18
2.50
1.53%
(2.03%)
—
23.13
EPS growth%
10.29
8.40
7.92
5.73
7.29
9.86
10.32
11.06
10.66
13.61
23.43
10.66
10.08
63
1.24
Bookvalue per sh$
0.72
0.80
0.86
0.90
1.02
0.98
0.99
1.00
1.12
1.10
1.75
1.60%
4.73%
—
3.00
FCF per share$
2.55
2.95
3.33
3.69
4.05
3.99
4.16
4.21
4.17
4.44
2.82
1.88%
5.45%
—
2.38
Dividend per sh$
4.30
4.82
4.59
4.51
5.14
5.08
5.78
5.68
6.41
6.52
2.21
4.86%
5.09%
—
28.27
Div yield (avg)%
12.61
13.33
14.55
13.02
10.47
12.56
11.71
9.70
7.97
10.22
21.94
10.22
12.14
55
24.20
Payout ratio%
28.57
28.09
26.33
25.82
25.66
28.38
29.03
30.25
30.39
29.47
10.70
29.47
28.48
46
305.2
Shares (diluted)M
256.3
232.9
230.0
236.0
242.6
242.0
264.3
285.6
304.3
269.3
290.7
2.11%
0.10%
88
23.31
Buyback yield%
29.03
27.02
25.46
25.65
25.54
24.61
24.68
23.11
21.92
21.94
2.65
23.11
25.07
74
1.639
D/E ratiox
2.226
2.513
2.786
3.184
3.368
3.444
3.356
3.838
4.129
4.615
0.899
3.838
3.362
87
1.175
Enterprise value$B
0.192
0.224
0.257
0.263
0.296
0.319
0.340
0.398
0.441
0.501
1.403
11.09%
11.08%
6
1.216
LT debt$B
1.124
1.292
1.241
1.369
1.273
1.235
1.289
1.327
1.266
1.447
0.289
2.58%
3.23%
18
Revenue
$1.576B
2.64%
1.00×
Cost of revenue
$880.8M
2.66%
1.00×
Operating expenses
$373.4M
2.59%
1.00×
Cash and investments
18.81%