0.306
Revenue$B
1.014
1.021
1.028
1.050
1.077
1.075
1.078
1.098
1.121
1.143
0.338
1.20%
1.43%
56
11.66
Revenue growth%
4.56
4.78
4.26
5.94
6.46
8.79
7.29
8.05
6.63
8.25
20.91
8.05
6.54
18
22.03
Gross margin%
12.18
14.16
15.91
13.75
14.74
11.99
10.19
9.28
8.80
10.78
25.19
10.19
12.09
24
7.30
Operating margin%
25.57
23.28
25.56
27.87
27.83
27.16
26.76
26.47
27.17
28.01
13.19
27.16
26.96
14
26.16
Net margin%
29.43
30.40
28.35
26.21
25.82
27.22
26.90
26.76
24.99
25.26
13.02
26.76
26.83
21
25.52
P/E ratio (avg)x
20.58
22.28
22.11
23.04
26.51
30.46
34.41
39.04
43.27
44.46
37.15
39.04
28.49
85
35.49
EV/EBITx
17.27
18.73
20.89
23.42
23.42
24.68
25.99
24.20
26.59
29.72
24.93
25.99
23.81
44
20.68
FCF yield (avg)%
24.83
24.32
25.84
27.17
26.81
24.36
23.64
22.07
24.93
25.30
26.34
24.36
24.88
28
4.75
FCF margin%
13.39
10.74
13.20
14.99
16.56
13.83
13.33
16.31
18.22
18.61
11.49
16.31
14.41
26
0.719
FCF / Net incomex
1.220
1.415
1.616
1.871
2.209
2.257
2.624
2.762
3.143
3.769
1.157
2.762
2.233
57
16.13
ROIC%
7.77
7.37
5.43
8.06
10.59
12.03
10.48
11.34
11.74
13.85
22.34
11.74
10.54
31
4.49
Return on equity%
32.32
31.11
31.54
31.71
33.60
31.04
29.28
29.43
27.91
28.70
4.63
29.28
31.08
39
3.90
Return on assets%
32.86
35.80
33.05
30.96
30.78
29.89
29.28
30.23
31.03
32.27
5.29
30.23
30.99
8
0.12
EPS$
0.43
0.45
0.41
0.42
0.44
0.47
0.49
0.56
0.62
0.64
0.13
8.01%
3.82%
—
3.37
EPS growth%
8.73
9.17
11.15
11.63
10.97
12.59
13.08
13.39
15.48
12.62
22.92
13.08
12.11
40
0.29
Bookvalue per sh$
0.52
0.55
0.62
0.66
0.77
0.86
0.84
0.86
0.99
1.16
0.61
8.41%
8.38%
—
0.19
FCF per share$
0.29
0.29
0.27
0.27
0.25
0.27
0.29
0.32
0.34
0.35
0.49
6.93%
2.09%
—
0.36
Dividend per sh$
0.58
0.62
0.70
0.76
0.82
0.84
0.87
0.85
0.90
0.92
0.24
2.29%
4.61%
—
24.25
Div yield (avg)%
27.88
25.71
26.16
26.20
24.90
25.94
25.69
27.43
27.27
26.37
25.94
26.37
26.18
44
24.04
Payout ratio%
10.79
12.42
12.55
12.35
10.16
7.68
6.26
6.64
6.20
8.71
20.55
6.64
9.43
74
499.0
Shares (diluted)M
543.0
545.4
532.5
495.4
524.4
553.0
528.4
485.7
457.1
456.3
484.3
(2.74%)
(0.94%)
67
21.52
Buyback yield%
10.41
11.88
13.82
11.68
11.22
12.62
10.57
13.15
15.94
14.63
19.30
13.15
12.25
21
0.279
D/E ratiox
0.402
0.487
0.585
0.595
0.603
0.671
0.772
0.818
0.938
1.042
1.106
0.818
0.637
70
0.699
Enterprise value$B
0.992
1.047
1.089
1.137
0.978
1.030
0.963
0.844
0.849
0.746
1.107
(5.28%)
(2.37%)
89
0.991
LT debt$B
0.837
0.919
0.932
1.076
1.075
1.215
1.306
1.305
1.269
1.437
1.142
5.97%
6.99%
45
Revenue
$1.143B
1.43%
1.00×
Cost of revenue
$721.0M
1.44%
1.00×
Operating expenses
$278.5M
1.53%
1.01×
Goodwill & intangibles
18.19%
Cash and investments
15.17%
Spread over hurdle
(6.26%)