0.353
Revenue$B
0.554
0.597
0.641
0.679
0.743
0.814
0.861
0.914
0.990
1.077
0.389
7.72%
7.39%
44
4.64
Revenue growth%
0.53
1.93
2.28
0.78
2.26
5.09
7.48
7.16
7.37
7.19
27.18
7.19
3.69
49
3.01
Gross margin%
1.23
0.40
2.95
4.03
4.26
5.56
4.22
4.58
4.04
4.95
12.99
4.58
4.13
54
27.29
Operating margin%
14.46
11.77
12.06
14.47
11.91
14.53
14.01
14.94
16.65
15.97
26.83
14.94
14.46
19
16.76
Net margin%
30.41
28.30
30.10
31.38
31.13
28.40
26.06
28.63
27.47
27.34
9.86
27.47
28.52
90
28.96
P/E ratio (avg)x
6.051
5.923
5.280
5.852
5.449
5.227
5.498
4.888
5.332
5.099
21.56
5.227
5.390
16
17.40
EV/EBITx
40.01
43.29
43.56
45.52
45.27
40.86
38.97
38.96
37.47
40.44
16.48
38.97
40.65
85
15.97
FCF yield (avg)%
8.82
8.26
9.37
10.83
13.67
11.11
12.11
13.45
10.51
8.44
14.89
11.11
10.67
16
14.83
FCF margin%
22.99
20.24
17.25
20.22
17.51
19.22
19.03
18.97
16.53
16.49
12.57
18.97
19.00
66
1.633
FCF / Net incomex
0.885
0.846
0.939
0.942
0.870
0.857
0.941
0.915
0.856
0.813
0.980
0.857
0.877
39
8.88
ROIC%
27.69
27.24
26.25
25.85
25.35
22.91
24.58
25.23
26.93
27.17
15.56
25.23
26.05
63
29.83
Return on equity%
11.65
13.18
15.79
15.10
17.08
16.89
16.80
18.47
20.78
20.95
16.50
18.47
16.84
21
24.95
Return on assets%
9.67
7.82
9.75
6.85
6.69
7.26
5.48
7.73
5.00
5.87
29.23
5.87
7.05
16
13.28
EPS$
9.39
9.29
8.35
7.38
7.10
6.43
5.90
5.43
5.35
5.79
14.40
(4.01%)
(5.76%)
—
25.75
EPS growth%
5.49
5.93
6.82
6.05
4.55
5.42
6.47
5.68
5.35
7.03
4.93
5.68
5.81
52
7.74
Bookvalue per sh$
6.49
6.74
7.21
8.00
8.82
7.99
8.69
7.84
8.42
8.86
13.02
0.09%
2.92%
—
13.84
FCF per share$
14.66
14.63
13.50
13.39
13.27
14.41
15.70
15.14
17.25
17.41
5.98
5.58%
1.93%
—
5.18
Dividend per sh$
19.31
18.73
18.73
18.75
22.38
25.41
28.08
29.13
31.75
32.87
14.62
7.99%
6.02%
—
20.03
Div yield (avg)%
5.08
3.77
4.87
2.31
2.17
4.65
5.31
5.42
5.08
7.98
22.56
5.31
4.97
20
16.00
Payout ratio%
19.11
17.54
14.54
12.84
12.12
9.25
9.00
11.09
13.89
14.15
26.92
11.09
13.37
50
49.38
Shares (diluted)M
43.48
37.12
34.21
32.57
33.34
31.48
31.40
34.10
32.43
33.45
50.28
0.06%
(3.23%)
38
20.56
Buyback yield%
16.79
19.57
19.11
21.55
22.73
22.07
19.97
20.94
17.95
16.21
8.68
19.97
19.77
8
1.581
D/E ratiox
0.895
0.824
0.816
0.906
0.816
0.834
0.887
1.004
0.929
0.970
0.234
0.929
0.891
53
0.522
Enterprise value$B
0.758
0.838
0.943
1.015
1.211
1.269
1.337
1.562
1.823
2.117
0.731
11.83%
12.60%
51
0.117
LT debt$B
1.601
1.875
1.863
2.090
2.286
2.745
3.016
3.070
3.501
3.505
0.398
8.92%
9.46%
88
Revenue
$1.077B
7.39%
1.00×
Cost of revenue
$707.6M
7.26%
0.99×
Operating expenses
$165.9M
7.33%
0.99×
Property and equipment
20.21%