1.275
Revenue$B
1.327
1.330
1.394
1.408
1.438
1.496
1.505
1.538
1.558
1.604
1.362
2.21%
1.92%
43
10.17
Revenue growth%
15.94
14.81
15.53
18.48
21.03
22.39
21.34
22.77
20.77
22.96
14.46
22.39
20.90
70
8.39
Gross margin%
6.87
9.31
6.57
9.38
8.98
9.30
11.16
11.71
12.66
15.18
20.27
11.71
9.35
73
19.96
Operating margin%
16.91
17.08
15.38
13.66
10.77
8.52
10.91
9.29
8.93
10.53
16.01
9.29
10.84
38
9.47
Net margin%
3.20
1.28
0.40
0.40
0.99
3.61
2.30
3.65
2.52
3.13
4.97
3.13
2.41
21
32.94
P/E ratio (avg)x
13.90
13.06
14.09
15.02
17.00
17.06
18.49
20.07
19.28
18.90
17.44
18.90
17.03
60
15.22
EV/EBITx
17.26
16.50
15.97
17.92
18.74
20.63
22.81
24.65
26.13
28.01
26.96
24.65
19.68
14
12.58
FCF yield (avg)%
6.70
8.26
10.56
11.90
13.61
14.25
13.61
11.55
8.74
8.60
15.35
11.55
11.05
19
29.30
FCF margin%
22.79
21.89
24.28
26.87
29.34
32.19
29.76
28.73
26.62
28.02
25.00
28.73
27.44
35
1.164
FCF / Net incomex
1.645
1.593
1.875
1.852
1.849
1.909
2.035
2.396
2.556
2.609
1.202
2.396
1.892
11
16.89
ROIC%
17.01
17.54
16.18
19.12
16.91
17.52
17.70
17.20
14.93
14.44
18.44
17.20
17.10
32
21.96
Return on equity%
8.92
8.22
10.62
7.77
7.60
8.36
6.58
4.04
2.12
4.88
7.32
4.88
7.69
43
26.71
Return on assets%
8.39
11.33
10.68
9.58
8.57
7.46
7.43
6.42
7.32
9.38
20.78
7.43
8.48
89
8.70
EPS$
7.84
7.52
8.42
8.55
9.72
11.25
11.65
11.44
11.95
13.87
9.21
7.37%
7.58%
—
18.30
EPS growth%
9.83
11.97
9.79
7.44
8.21
8.63
5.92
8.76
6.18
4.13
26.49
6.18
8.42
81
11.48
Bookvalue per sh$
2.16
2.05
1.90
1.96
1.83
2.00
2.06
2.02
2.14
2.14
4.32
3.18%
(0.32%)
—
7.23
FCF per share$
15.59
16.19
15.63
17.03
18.89
21.08
22.30
21.26
22.82
22.25
6.54
3.33%
4.99%
—
13.02
Dividend per sh$
16.55
17.10
20.22
23.87
26.32
29.48
33.17
38.31
44.40
44.69
4.46
11.16%
12.25%
—
14.22
Div yield (avg)%
0.40
2.68
2.40
3.05
0.40
0.40
0.40
0.40
0.40
0.55
28.35
0.40
0.40
37
11.44
Payout ratio%
23.87
24.00
23.18
26.10
25.06
23.94
23.21
21.83
21.36
22.78
9.44
22.78
23.54
24
73.70
Shares (diluted)M
100.2
93.39
106.4
110.3
108.3
108.8
103.2
117.4
120.3
117.7
74.93
1.67%
2.20%
85
24.41
Buyback yield%
24.51
22.41
20.31
19.26
18.83
20.72
22.00
19.12
17.61
19.90
21.48
19.90
20.10
24
0.583
D/E ratiox
0.439
0.395
0.398
0.380
0.330
0.288
0.280
0.247
0.246
0.251
1.450
0.251
0.309
41
1.820
Enterprise value$B
1.786
1.789
2.015
2.278
2.567
2.884
2.771
2.929
2.682
2.712
0.960
1.11%
4.02%
77
1.815
LT debt$B
1.781
1.552
1.404
1.433
1.521
1.595
1.633
1.410
1.491
1.488
0.291
(0.43%)
(1.30%)
41
Revenue
$1.604B
1.92%
1.00×
Cost of revenue
$932.1M
2.05%
1.01×
Operating expenses
$245.1M
2.05%
1.01×