0.909
Revenue$B
0.954
0.994
1.021
1.041
1.068
1.089
1.101
1.114
1.129
1.177
1.012
1.96%
2.56%
39
29.47
Revenue growth%
8.60
8.61
8.52
6.79
7.86
10.61
11.68
12.25
15.23
15.32
18.75
12.25
9.61
73
27.70
Gross margin%
16.52
13.56
10.57
8.73
8.75
11.07
11.98
12.79
11.62
11.21
16.25
11.62
11.42
62
6.40
Operating margin%
9.69
10.09
7.59
7.79
6.02
7.76
8.52
8.07
6.95
5.95
11.92
7.76
7.77
33
18.04
Net margin%
12.97
13.35
15.23
17.04
15.77
13.64
13.11
10.88
11.95
12.81
7.61
12.81
13.23
14
18.17
P/E ratio (avg)x
23.17
24.36
28.56
27.45
30.81
30.38
29.46
28.77
27.46
29.85
13.29
29.46
28.67
48
34.66
EV/EBITx
16.45
17.73
17.09
18.02
19.39
17.37
15.80
16.79
15.48
14.27
22.09
15.80
16.94
11
17.60
FCF yield (avg)%
18.11
15.54
14.44
12.57
14.64
17.12
15.92
15.30
15.22
13.39
28.65
15.30
15.26
42
11.56
FCF margin%
14.74
15.37
14.79
12.52
15.12
17.92
19.33
18.80
21.24
21.24
7.09
19.33
16.65
27
1.560
FCF / Net incomex
0.565
0.604
0.632
0.564
0.597
0.525
0.501
0.481
0.517
0.547
1.293
0.517
0.556
53
26.59
ROIC%
5.73
5.02
3.85
4.81
1.89
2.85
5.23
4.54
4.23
6.71
9.37
4.54
4.67
56
28.48
Return on equity%
1.22
0.40
0.40
0.70
0.40
0.62
0.63
0.40
2.58
4.75
24.20
0.63
0.63
56
22.03
Return on assets%
9.57
7.15
6.51
8.25
7.86
7.26
8.45
10.23
11.50
14.33
4.10
10.23
8.35
45
0.60
EPS$
0.82
0.89
0.88
0.85
0.90
0.93
1.03
0.97
1.04
1.14
0.66
5.03%
2.20%
—
2.83
EPS growth%
26.17
26.86
27.07
29.27
31.49
31.38
32.33
30.03
29.39
27.65
6.90
30.03
29.33
39
1.55
Bookvalue per sh$
1.39
1.42
1.29
1.33
1.38
1.31
1.46
1.43
1.33
1.51
0.60
1.88%
1.14%
—
1.29
FCF per share$
0.61
0.59
0.63
0.65
0.68
0.71
0.73
0.67
0.70
0.75
0.62
2.05%
3.30%
—
0.40
Dividend per sh$
1.17
1.04
1.02
0.91
0.90
0.90
0.82
0.82
0.71
0.73
1.16
(4.16%)
(5.23%)
—
17.22
Div yield (avg)%
8.96
10.97
13.19
12.64
14.79
12.48
15.32
13.10
10.75
12.92
17.45
12.92
12.78
15
9.28
Payout ratio%
19.58
21.86
19.64
19.12
18.99
21.38
22.19
23.76
26.71
25.67
8.69
23.76
21.62
31
142.8
Shares (diluted)M
236.6
251.2
285.0
345.0
414.7
416.6
472.7
532.0
602.7
666.2
145.3
9.94%
12.73%
85
2.23
Buyback yield%
14.23
12.61
12.64
10.08
11.83
12.76
10.33
8.67
7.30
7.82
2.08
8.67
11.08
70
0.916
D/E ratiox
0.381
0.396
0.421
0.413
0.405
0.423
0.463
0.429
0.458
0.422
0.762
0.429
0.422
56
470.4
Enterprise value$M
602.4
677.0
686.3
732.4
826.7
775.2
798.3
833.5
773.1
878.6
499.3
1.23%
4.12%
5
0.975
LT debt$B
0.667
0.677
0.809
0.912
0.969
1.147
1.281
1.365
1.377
1.579
0.841
10.26%
10.17%
85
Revenue
$1.177B
2.56%
1.00×
Cost of revenue
$795.9M
2.75%
1.02×
Operating expenses
$239.6M
2.70%
1.01×
Goodwill & intangibles
17.68%