1.517
Revenue$B
1.363
1.401
1.490
1.540
1.608
1.701
1.802
1.902
1.950
2.070
1.620
5.18%
4.70%
40
2.42
Revenue growth%
16.74
15.05
17.55
17.12
18.13
18.44
17.88
20.17
18.18
17.33
18.04
18.18
17.72
37
26.80
Gross margin%
20.62
19.71
18.99
19.57
19.88
18.32
17.19
14.72
14.13
14.74
7.66
14.74
18.65
94
9.50
Operating margin%
4.98
6.17
8.36
5.94
7.50
5.96
7.76
10.62
11.58
14.32
29.53
10.62
7.63
27
20.30
Net margin%
13.11
13.60
13.56
11.01
8.67
10.27
12.65
10.71
7.78
4.97
22.55
10.27
10.86
14
26.91
P/E ratio (avg)x
8.299
8.303
8.574
7.791
8.474
8.643
9.229
9.178
9.938
8.507
13.83
9.178
8.541
38
29.65
EV/EBITx
37.42
40.17
44.36
52.31
61.73
67.63
72.01
72.88
71.64
82.88
22.73
72.01
64.68
60
6.17
FCF yield (avg)%
8.76
6.74
5.55
5.64
4.37
7.12
6.70
7.73
5.53
3.35
3.74
6.70
6.17
71
4.86
FCF margin%
26.59
25.94
27.18
29.13
29.87
31.91
32.20
30.87
31.31
29.47
24.04
31.31
29.67
74
0.308
FCF / Net incomex
0.202
0.227
0.263
0.303
0.359
0.381
0.434
0.440
0.479
0.465
1.264
0.440
0.370
91
17.07
ROIC%
4.91
4.20
4.70
6.32
9.03
6.80
4.91
6.70
5.66
4.07
22.76
5.66
5.29
30
19.70
Return on equity%
25.76
26.21
27.14
27.74
30.02
27.15
27.83
30.64
31.09
31.88
17.97
30.64
27.78
18
17.78
Return on assets%
13.64
14.74
16.32
15.99
15.55
16.57
18.11
15.54
18.30
18.12
27.54
18.11
16.16
76
0.15
EPS$
0.32
0.37
0.37
0.36
0.39
0.43
0.47
0.52
0.53
0.58
0.16
8.43%
7.70%
—
22.94
EPS growth%
20.93
20.92
22.37
21.08
21.50
20.51
20.11
20.09
23.08
25.96
2.62
20.51
21.00
87
0.20
Bookvalue per sh$
0.11
0.12
0.11
0.11
0.12
0.11
0.10
0.10
0.10
0.10
0.32
(3.90%)
(0.48%)
—
0.15
FCF per share$
0.26
0.24
0.26
0.26
0.28
0.29
0.33
0.36
0.41
0.38
0.05
6.08%
4.63%
—
0.19
Dividend per sh$
0.22
0.20
0.18
0.18
0.18
0.17
0.20
0.19
0.20
0.20
0.06
1.83%
(0.75%)
—
7.95
Div yield (avg)%
15.91
17.34
16.74
15.20
18.08
19.54
20.07
22.88
25.78
26.08
21.71
22.88
18.81
46
15.33
Payout ratio%
8.68
9.03
11.75
12.01
11.46
12.50
13.85
12.09
10.27
9.23
18.97
12.09
11.61
51
2.826
Shares (diluted)B
2.749
2.840
2.825
2.738
2.960
2.699
2.518
2.432
2.419
2.226
2.741
(5.54%)
(3.02%)
91
24.15
Buyback yield%
21.08
21.62
20.35
21.61
19.61
20.36
19.93
18.21
20.40
17.80
28.32
19.93
20.36
79
1.096
D/E ratiox
0.401
0.412
0.400
0.386
0.425
0.471
0.473
0.422
0.399
0.418
1.273
0.422
0.415
73
0.513
Enterprise value$B
2.166
2.540
2.788
2.901
3.150
3.617
3.661
4.207
4.787
5.113
1.064
10.17%
10.46%
58
468.7
LT debt$M
460.9
470.0
514.0
497.3
447.5
417.8
435.2
434.1
402.7
366.1
757.9
(3.94%)
(3.61%)
27
Revenue
$2.070B
4.70%
1.00×
Cost of revenue
$1.140B
4.77%
1.01×
Operating expenses
$473.6M
5.23%
1.05×