0.600
Revenue$B
0.827
0.832
0.868
0.901
0.933
0.955
0.967
0.994
0.997
1.027
0.650
1.93%
2.18%
15
29.44
Revenue growth%
22.78
24.48
27.11
26.58
26.10
23.20
22.94
23.68
21.10
18.66
3.63
22.94
23.44
53
27.57
Gross margin%
9.29
11.89
9.92
9.26
7.44
8.63
7.76
4.93
6.77
5.32
20.05
6.77
8.19
87
22.12
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
1.37
0.40
0.66
0.40
14.79
0.40
0.40
54
27.06
Net margin%
8.01
9.58
8.77
7.26
7.71
9.58
11.76
12.40
13.76
10.91
28.09
11.76
9.58
45
22.22
P/E ratio (avg)x
41.28
39.62
36.91
42.16
38.89
43.03
46.81
43.89
41.72
46.72
36.04
43.89
41.94
62
21.60
EV/EBITx
19.27
19.93
19.64
21.88
23.05
23.11
24.46
23.97
26.53
24.78
10.24
24.46
23.08
8
10.50
FCF yield (avg)%
2.45
0.53
2.23
1.90
1.04
2.55
0.40
0.40
1.66
0.40
3.30
0.40
1.35
5
10.72
FCF margin%
31.89
34.46
32.36
31.15
28.95
29.29
28.50
28.35
30.10
28.12
17.88
28.50
29.70
42
0.719
FCF / Net incomex
1.319
1.495
1.770
2.027
1.935
2.237
2.624
2.888
2.796
3.053
0.725
2.796
2.132
71
17.15
ROIC%
31.89
33.17
30.57
29.31
32.08
32.00
30.27
29.54
30.24
30.50
29.67
30.27
30.54
15
3.44
Return on equity%
10.83
8.90
11.69
11.31
8.73
9.27
10.30
10.28
10.24
8.83
29.75
10.24
10.26
16
17.22
Return on assets%
2.60
2.66
2.23
3.93
4.81
6.01
5.79
6.94
9.44
12.11
2.09
6.94
5.30
18
1.60
EPS$
1.62
1.60
1.70
1.76
1.88
2.06
1.95
1.85
2.06
2.00
1.70
1.16%
2.92%
—
22.63
EPS growth%
12.88
11.90
13.63
11.20
12.69
14.67
12.32
10.31
11.26
11.16
9.31
11.26
12.11
68
2.48
Bookvalue per sh$
0.86
0.85
0.88
0.90
0.86
0.94
1.09
1.09
1.19
1.24
2.25
7.49%
4.12%
—
1.17
FCF per share$
1.06
1.21
1.23
1.22
1.29
1.27
1.41
1.41
1.52
1.57
1.48
4.00%
4.79%
—
1.89
Dividend per sh$
3.13
3.49
3.84
3.95
3.69
4.01
4.49
4.71
4.40
4.03
0.48
1.79%
1.69%
—
16.59
Div yield (avg)%
24.12
25.44
24.50
22.68
21.47
19.79
20.15
20.73
18.24
17.36
29.13
19.79
21.10
93
6.87
Payout ratio%
15.79
14.07
14.13
13.18
15.37
16.16
14.07
15.35
12.39
10.51
17.32
14.07
14.10
22
205.8
Shares (diluted)M
165.0
173.2
196.1
194.3
210.6
195.1
216.9
232.3
257.1
243.1
205.4
2.91%
4.08%
16
23.36
Buyback yield%
3.54
6.04
9.01
11.70
10.92
12.71
11.18
8.96
10.66
12.66
21.36
11.18
10.79
56
1.533
D/E ratiox
1.852
2.008
1.985
2.199
2.557
2.464
2.795
2.833
2.740
2.747
0.972
2.747
2.510
28
0.657
Enterprise value$B
1.239
1.255
1.372
1.466
1.425
1.617
1.719
1.895
1.911
1.898
0.552
5.90%
5.32%
23
241.4
LT debt$M
621.5
613.0
683.4
790.9
923.1
884.0
852.6
902.4
868.8
924.5
640.7
0.03%
4.49%
56
Revenue
$1.027B
2.18%
1.00×
Cost of revenue
$707.4M
2.29%
1.01×
Operating expenses
$163.6M
1.53%
0.94×
Cash and investments
17.71%