0.356
Revenue$B
0.570
0.603
0.647
0.690
0.742
0.803
0.873
0.949
0.993
1.040
0.382
6.98%
7.08%
87
7.62
Revenue growth%
10.31
7.65
5.78
3.64
4.39
3.98
2.90
0.87
1.79
2.11
24.78
2.11
3.81
58
19.10
Gross margin%
18.69
15.80
17.66
15.10
12.20
13.29
10.63
12.14
14.24
13.46
20.97
13.29
13.85
40
22.97
Operating margin%
13.92
14.39
11.40
9.28
12.03
9.95
12.26
13.78
12.37
10.71
25.68
12.26
12.14
28
25.66
Net margin%
4.49
4.37
5.81
4.16
1.63
0.40
3.26
4.32
6.51
7.04
5.87
4.32
4.35
87
32.44
P/E ratio (avg)x
20.31
22.41
24.65
23.72
26.12
26.75
26.80
27.30
28.10
31.91
19.36
27.30
26.43
54
30.57
EV/EBITx
21.72
22.22
22.26
23.78
22.44
22.10
24.35
21.83
19.95
21.03
20.02
21.83
22.16
68
24.63
FCF yield (avg)%
15.05
13.71
12.10
9.30
11.88
9.90
12.54
13.31
13.65
14.04
17.39
13.31
12.92
20
23.19
FCF margin%
9.56
8.74
11.45
11.19
13.27
13.06
10.18
11.76
8.78
10.78
3.32
10.78
10.98
14
1.379
FCF / Net incomex
0.232
0.228
0.243
0.272
0.283
0.275
0.255
0.236
0.221
0.230
0.376
0.236
0.239
89
21.24
ROIC%
5.48
2.69
2.85
2.47
3.13
4.11
5.88
4.65
3.58
2.81
3.66
4.11
3.36
36
23.97
Return on equity%
9.95
9.37
9.02
10.86
9.90
11.90
14.17
13.50
14.21
11.37
26.85
13.50
11.12
6
20.90
Return on assets%
3.89
3.38
3.64
4.57
2.20
0.96
0.40
1.36
0.40
0.40
25.09
0.40
1.78
75
2.43
EPS$
4.73
5.10
4.54
3.98
3.62
3.88
3.43
3.50
3.35
3.11
2.66
(2.94%)
(5.39%)
—
25.39
EPS growth%
30.47
31.03
31.46
33.43
32.15
34.88
35.25
37.99
39.75
42.04
10.76
37.99
34.15
51
3.86
Bookvalue per sh$
3.39
3.56
3.66
3.55
3.67
3.32
3.29
3.27
3.05
3.28
3.91
(2.23%)
(1.88%)
—
2.29
FCF per share$
3.74
4.26
4.27
4.18
4.08
4.06
4.38
5.16
5.43
6.09
0.93
8.32%
6.26%
—
3.17
Dividend per sh$
4.46
4.62
4.71
4.97
4.50
4.58
4.85
4.85
4.68
4.72
5.34
0.94%
1.44%
—
9.66
Div yield (avg)%
14.26
16.36
16.76
18.59
18.21
15.64
12.98
11.93
10.74
10.35
25.89
11.93
14.95
94
12.30
Payout ratio%
7.06
4.31
6.17
4.07
6.79
4.79
6.76
5.12
2.81
0.40
4.31
4.79
4.96
88
227.9
Shares (diluted)M
219.3
221.6
242.9
242.9
280.3
286.1
306.5
336.2
358.7
351.4
234.0
4.62%
4.29%
71
18.78
Buyback yield%
25.02
27.20
28.46
25.82
24.80
27.66
29.28
28.31
26.02
24.58
23.03
27.66
26.61
28
1.653
D/E ratiox
1.427
1.324
1.413
1.383
1.283
1.280
1.458
1.547
1.607
1.524
1.258
1.524
1.420
69
0.896
Enterprise value$B
0.687
0.683
0.710
0.664
0.623
0.643
0.692
0.724
0.668
0.744
1.380
3.62%
1.30%
78
0.550
LT debt$B
1.062
0.972
0.982
0.904
0.848
0.830
0.836
0.843
0.788
0.757
1.367
(2.23%)
(4.83%)
90
Revenue
$1.040B
7.08%
1.00×
Cost of revenue
$655.4M
7.11%
1.00×
Operating expenses
$113.6M
7.35%
1.03×
Property and equipment
20.72%
Goodwill & intangibles
17.15%