0.545
Revenue$B
1.347
1.439
1.541
1.675
1.814
1.931
2.034
2.144
2.252
2.424
0.558
5.97%
6.95%
30
10.48
Revenue growth%
29.70
31.81
33.68
35.05
32.75
31.15
28.46
25.76
23.38
25.82
5.04
25.82
30.43
63
16.86
Gross margin%
18.45
17.94
18.66
17.43
16.29
16.16
15.42
14.67
12.30
11.41
10.77
14.67
16.23
81
28.08
Operating margin%
31.60
29.53
26.67
26.49
26.45
28.33
28.52
25.77
23.01
24.82
24.24
25.77
26.58
22
17.21
Net margin%
21.27
19.80
22.16
22.94
25.68
28.24
29.70
27.17
24.71
22.53
18.86
27.17
23.82
93
10.38
P/E ratio (avg)x
19.88
19.89
22.24
26.27
28.40
32.52
38.16
42.24
40.55
39.40
8.575
39.40
30.46
21
7.540
EV/EBITx
34.22
32.08
37.27
39.43
39.23
42.70
43.10
46.52
47.48
49.02
16.38
46.52
41.06
48
25.30
FCF yield (avg)%
11.39
13.93
11.03
11.93
11.95
10.30
10.98
12.38
11.04
8.38
28.03
10.98
11.22
60
24.88
FCF margin%
27.71
26.44
25.31
26.46
29.31
31.73
30.16
29.93
32.25
31.69
16.22
31.69
29.62
73
1.562
FCF / Net incomex
0.165
0.141
0.142
0.133
0.116
0.104
0.102
0.094
0.095
0.089
1.592
0.095
0.110
52
21.61
ROIC%
5.72
6.02
7.13
7.53
4.79
2.96
5.44
6.84
4.21
4.02
12.36
4.21
5.58
38
20.03
Return on equity%
11.08
12.59
10.38
12.17
9.42
9.37
7.06
8.91
11.85
12.57
27.46
9.37
10.73
52
27.36
Return on assets%
23.57
23.56
20.76
19.34
20.69
20.82
21.81
20.74
18.27
18.01
23.11
20.74
20.75
76
2.27
EPS$
0.37
0.33
0.29
0.28
0.31
0.28
0.27
0.29
0.28
0.26
2.38
(3.16%)
(2.93%)
—
15.12
EPS growth%
29.53
26.89
28.97
30.01
31.80
32.00
29.52
30.13
30.01
28.75
24.80
30.01
29.77
90
0.78
Bookvalue per sh$
1.06
1.15
1.18
1.19
1.31
1.24
1.17
1.29
1.39
1.39
1.48
1.19%
2.70%
—
1.84
FCF per share$
2.28
2.50
2.73
2.66
2.67
2.68
2.65
2.96
3.40
3.21
1.35
3.75%
4.04%
—
0.52
Dividend per sh$
1.08
1.05
0.96
0.87
0.84
0.76
0.74
0.70
0.63
0.61
1.37
(6.16%)
(5.70%)
—
20.38
Div yield (avg)%
22.78
20.58
19.32
18.10
16.42
17.86
17.68
20.38
23.18
23.60
16.26
20.38
19.85
35
25.03
Payout ratio%
0.40
1.95
0.40
3.06
6.03
5.70
3.67
6.25
4.41
3.98
5.27
4.41
3.83
43
0.515
Shares (diluted)B
0.728
0.813
0.837
0.942
1.055
1.086
1.120
1.296
1.351
1.303
0.491
4.31%
5.85%
92
27.38
Buyback yield%
11.94
11.41
13.63
13.66
14.18
14.97
17.92
19.89
21.31
21.38
9.85
19.89
14.57
70
0.317
D/E ratiox
1.330
1.287
1.300
1.192
1.042
1.079
1.120
1.191
1.122
1.021
0.352
1.120
1.157
89
0.758
Enterprise value$B
1.715
1.949
1.987
2.110
1.984
2.080
2.007
2.211
2.062
1.941
0.489
(0.44%)
1.17%
40
0.922
LT debt$B
1.322
1.275
1.453
1.635
1.906
2.043
2.121
2.433
2.664
3.002
1.765
9.52%
9.43%
78
Revenue
$2.424B
6.95%
1.00×
Cost of revenue
$1.518B
7.18%
1.02×
Operating expenses
$400.9M
6.06%
0.92×
Goodwill & intangibles
19.44%