1.698
Revenue$B
1.661
1.787
1.905
2.084
2.249
2.387
2.616
2.848
2.988
3.236
1.834
7.55%
7.60%
9
14.02
Revenue growth%
25.98
27.20
25.69
24.26
25.70
25.12
26.64
26.37
25.65
26.71
9.93
26.37
25.84
80
15.26
Gross margin%
15.99
13.62
13.38
12.41
15.18
14.63
12.20
11.05
8.16
9.53
28.08
11.05
12.89
12
28.06
Operating margin%
5.29
2.62
3.07
5.16
2.44
1.30
4.20
3.34
0.40
1.04
5.04
1.30
2.85
50
19.61
Net margin%
23.50
21.42
23.64
23.09
22.16
22.25
19.61
21.24
24.05
26.94
2.21
22.25
22.67
24
8.261
P/E ratio (avg)x
14.42
13.37
13.04
13.39
14.53
14.20
15.84
17.13
16.06
16.09
33.14
16.06
14.48
19
12.28
EV/EBITx
10.61
10.25
12.05
11.67
11.66
11.89
12.88
14.79
16.27
17.37
12.03
14.79
11.97
30
2.90
FCF yield (avg)%
18.04
16.31
17.10
14.92
11.97
14.88
17.74
18.30
19.84
17.51
8.82
17.74
17.31
64
3.98
FCF margin%
15.34
16.29
13.76
11.58
13.11
11.87
11.87
9.60
10.22
12.64
26.45
11.87
12.26
10
1.180
FCF / Net incomex
0.819
0.760
0.772
0.704
0.701
0.641
0.629
0.653
0.667
0.671
1.019
0.653
0.686
61
19.58
ROIC%
5.73
6.62
5.36
4.91
7.74
5.90
4.43
2.61
1.99
0.94
22.06
2.61
5.14
28
29.53
Return on equity%
4.13
2.12
0.40
1.19
3.28
1.49
3.64
2.68
0.40
0.47
22.51
1.49
1.81
78
12.26
Return on assets%
5.32
3.29
4.49
6.74
9.71
9.33
10.05
8.61
7.96
9.83
19.79
9.33
8.29
94
0.83
EPS$
0.49
0.52
0.50
0.53
0.49
0.46
0.40
0.43
0.41
0.37
0.91
(5.46%)
(2.01%)
—
20.14
EPS growth%
8.33
5.82
5.91
3.40
1.50
0.40
2.76
1.47
2.83
4.01
26.93
2.76
3.12
23
1.27
Bookvalue per sh$
0.40
0.44
0.47
0.49
0.54
0.64
0.66
0.71
0.78
0.93
0.84
11.54%
9.79%
—
0.69
FCF per share$
0.57
0.59
0.63
0.56
0.54
0.53
0.48
0.50
0.48
0.44
0.32
(3.97%)
(2.81%)
—
0.35
Dividend per sh$
0.92
0.99
1.08
1.08
1.23
1.42
1.61
1.70
1.65
1.66
0.40
6.29%
5.92%
—
14.73
Div yield (avg)%
6.80
7.86
8.85
7.63
5.50
3.64
5.06
5.37
7.85
9.24
24.37
5.37
7.22
92
18.51
Payout ratio%
14.15
16.74
15.52
14.90
14.88
16.59
15.30
13.92
15.93
18.07
5.47
15.93
15.41
80
471.3
Shares (diluted)M
399.6
353.3
325.4
311.4
324.8
286.2
253.1
221.3
229.5
231.6
464.4
(6.54%)
(6.41%)
88
5.18
Buyback yield%
23.18
22.23
24.49
25.67
23.14
21.66
20.26
20.16
22.02
21.29
28.01
21.29
22.13
88
1.081
D/E ratiox
1.007
1.130
1.144
1.153
1.219
1.199
1.262
1.266
1.423
1.420
0.579
1.266
1.209
52
1.472
Enterprise value$B
1.445
1.632
1.628
1.659
1.842
1.833
2.037
2.136
2.139
2.120
1.115
2.85%
5.34%
40
1.590
LT debt$B
2.030
2.152
2.301
2.503
2.697
2.652
2.837
2.878
3.106
3.084
0.122
2.72%
5.06%
37
Revenue
$3.236B
7.60%
1.00×
Cost of revenue
$1.987B
7.83%
1.02×
Operating expenses
$652.0M
7.54%
0.99×
Goodwill & intangibles
18.28%
Cash and investments
17.26%
Spread over hurdle
(0.14%)