0.695
Revenue$B
0.887
0.899
0.947
0.975
1.003
1.023
1.070
1.126
1.178
1.242
0.731
4.35%
3.55%
69
8.58
Revenue growth%
11.71
11.67
9.53
11.76
8.96
10.28
12.82
10.64
12.39
13.50
21.28
12.39
11.69
21
29.03
Gross margin%
25.15
26.39
27.20
29.75
29.78
32.00
34.14
31.59
34.57
35.24
22.20
34.14
30.69
64
20.24
Operating margin%
16.33
15.61
12.61
13.60
13.38
12.60
14.91
14.59
16.16
14.62
10.12
14.62
14.60
57
23.75
Net margin%
0.97
0.40
0.40
0.40
3.02
2.96
5.24
7.61
9.42
8.73
25.74
7.61
2.99
62
24.79
P/E ratio (avg)x
18.85
21.38
24.42
24.31
27.50
29.03
31.46
35.32
34.90
34.99
32.69
34.90
28.26
24
19.03
EV/EBITx
6.970
6.255
6.986
6.960
6.732
6.066
6.387
6.632
7.401
8.096
17.04
6.632
6.846
33
29.97
FCF yield (avg)%
24.21
26.65
28.73
31.03
32.47
30.01
30.41
33.05
32.18
32.19
15.04
32.18
30.72
12
27.67
FCF margin%
22.76
21.97
24.63
23.78
24.01
23.22
24.88
22.09
20.58
19.03
19.54
22.09
22.99
58
1.330
FCF / Net incomex
0.506
0.532
0.576
0.626
0.712
0.729
0.689
0.636
0.602
0.685
1.530
0.685
0.631
53
8.10
ROIC%
10.70
13.26
10.81
10.14
13.09
10.11
8.12
8.22
10.49
8.70
9.08
8.70
10.31
51
21.39
Return on equity%
9.80
7.10
7.61
7.21
4.89
3.63
2.84
4.67
5.86
5.65
26.86
4.67
5.75
5
26.68
Return on assets%
6.64
6.09
4.89
4.11
4.94
3.22
2.79
0.90
2.61
1.45
11.27
2.61
3.67
29
1.23
EPS$
3.23
3.28
3.34
3.20
3.02
3.34
2.99
2.99
2.90
2.93
1.27
(0.59%)
(0.79%)
—
15.85
EPS growth%
7.72
5.01
6.33
4.33
7.23
8.48
5.96
6.36
8.84
6.52
6.20
6.52
6.44
43
2.65
Bookvalue per sh$
1.91
1.90
1.96
2.02
1.81
1.68
1.81
1.79
1.84
1.93
1.20
1.30%
(0.37%)
—
2.82
FCF per share$
0.64
0.65
0.61
0.58
0.55
0.56
0.52
0.49
0.52
0.50
1.64
(2.01%)
(1.80%)
—
3.01
Dividend per sh$
3.59
4.00
3.69
3.86
3.54
3.39
3.20
2.91
2.64
2.74
2.69
(5.05%)
(3.04%)
—
29.62
Div yield (avg)%
24.17
26.04
26.81
27.08
29.61
26.68
28.85
29.33
26.61
28.54
15.31
28.54
26.95
19
15.69
Payout ratio%
11.92
13.10
11.52
12.27
10.48
7.95
6.28
8.96
8.45
7.24
4.81
7.95
9.72
12
132.1
Shares (diluted)M
190.5
216.2
244.3
273.9
322.4
360.9
354.4
410.6
404.5
403.5
136.4
4.59%
9.51%
28
15.37
Buyback yield%
18.66
15.85
15.43
18.10
16.07
17.44
17.29
20.23
17.48
15.74
9.18
17.44
17.36
93
1.231
D/E ratiox
0.373
0.356
0.335
0.302
0.265
0.285
0.276
0.271
0.295
0.280
0.470
0.280
0.290
88
0.542
Enterprise value$B
0.982
1.007
0.950
0.979
1.093
1.160
1.170
1.191
1.357
1.276
0.268
3.14%
3.44%
30
1.288
LT debt$B
1.172
1.146
1.271
1.496
1.450
1.682
1.644
1.872
1.940
1.912
0.346
5.68%
5.75%
71
Revenue
$1.242B
3.55%
1.00×
Cost of revenue
$645.5M
3.75%
1.02×
Operating expenses
$211.4M
3.56%
1.00×