0.831
Revenue$B
1.362
1.404
1.422
1.439
1.479
1.529
1.585
1.613
1.640
1.666
0.868
2.41%
2.36%
77
3.04
Revenue growth%
19.88
17.19
14.88
14.01
12.92
14.47
15.20
13.58
15.70
17.90
20.72
15.20
15.04
32
9.12
Gross margin%
8.53
9.19
10.23
8.41
10.75
12.48
11.61
9.35
8.49
7.93
5.23
9.35
9.27
13
6.39
Operating margin%
10.78
12.86
11.92
12.12
12.91
14.87
17.10
16.70
18.26
20.84
7.40
17.10
13.89
79
3.64
Net margin%
7.95
7.10
9.76
9.14
10.17
8.55
6.99
5.11
5.77
6.38
29.97
6.38
7.52
91
26.35
P/E ratio (avg)x
19.12
16.24
13.75
13.24
12.25
13.22
14.15
12.18
11.11
10.35
35.03
12.18
13.23
67
32.15
EV/EBITx
32.47
38.21
37.42
43.38
43.86
47.01
45.32
53.66
60.52
63.17
26.27
53.66
44.59
16
5.37
FCF yield (avg)%
32.72
34.03
34.67
33.99
31.51
31.05
33.07
31.09
31.16
30.02
26.78
31.09
32.11
34
27.08
FCF margin%
29.56
29.39
30.01
28.02
29.12
29.79
32.22
32.67
32.74
33.50
18.63
32.67
29.90
5
0.557
FCF / Net incomex
0.435
0.440
0.393
0.379
0.354
0.366
0.378
0.359
0.377
0.342
1.701
0.366
0.377
36
15.55
ROIC%
1.75
4.75
3.68
2.82
4.45
5.54
4.16
4.85
3.61
3.02
24.35
4.16
3.92
68
8.10
Return on equity%
34.31
36.67
38.58
39.67
39.63
39.34
40.37
37.57
36.05
37.16
27.76
37.57
38.07
72
24.28
Return on assets%
15.36
12.57
14.59
12.67
13.49
16.44
16.31
18.93
20.59
20.05
10.12
18.93
15.83
16
0.31
EPS$
0.41
0.41
0.48
0.53
0.55
0.54
0.54
0.65
0.72
0.79
0.32
7.65%
8.27%
—
11.49
EPS growth%
22.25
25.21
23.12
21.59
22.00
23.75
26.48
27.87
29.31
29.53
2.02
27.87
24.48
77
2.18
Bookvalue per sh$
1.48
1.59
1.68
1.86
1.80
1.71
1.50
1.31
1.26
1.27
1.98
(6.68%)
(0.96%)
—
0.41
FCF per share$
2.82
3.24
3.43
3.64
3.61
4.18
4.25
4.96
5.35
5.92
0.98
10.39%
9.34%
—
0.57
Dividend per sh$
1.08
0.96
0.84
0.90
0.81
0.83
0.88
0.86
0.77
0.74
1.35
(1.86%)
(3.99%)
—
18.87
Div yield (avg)%
14.59
14.44
14.19
13.57
16.13
14.71
15.43
12.91
13.18
13.15
6.54
13.18
14.32
36
15.38
Payout ratio%
7.53
9.23
10.68
10.21
9.44
7.13
9.20
6.54
4.76
2.91
25.97
6.54
8.36
57
239.4
Shares (diluted)M
303.8
324.5
320.6
302.7
339.2
393.2
386.1
366.0
357.5
406.1
232.0
3.66%
4.33%
49
28.91
Buyback yield%
22.90
24.48
25.48
27.14
25.53
24.65
25.41
24.91
25.37
26.98
19.57
25.37
25.39
24
0.742
D/E ratiox
1.744
1.744
2.003
2.072
2.361
2.529
2.413
2.366
2.377
2.752
0.462
2.413
2.363
77
1,199
Enterprise value$M
340.4
310.3
303.0
328.2
303.9
319.3
340.0
310.6
312.5
307.4
729.7
0.23%
(1.39%)
42
1.145
LT debt$B
1.153
1.251
1.229
1.367
1.549
1.668
1.881
2.013
2.184
2.126
0.440
6.54%
7.67%
51
Revenue
$1.666B
2.36%
1.00×
Cost of revenue
$1.086B
2.84%
1.05×
Operating expenses
$339.7M
1.62%
0.93×