1.487
Revenue$B
1.506
1.519
1.559
1.621
1.672
1.687
1.709
1.716
1.746
1.787
1.561
1.34%
2.14%
65
2.95
Revenue growth%
7.25
5.05
3.11
4.48
5.41
5.66
5.87
3.39
5.51
2.77
24.74
5.51
5.23
8
7.45
Gross margin%
28.87
28.44
26.33
28.31
29.19
30.90
31.65
31.63
34.59
36.33
6.29
31.65
30.04
9
12.02
Operating margin%
7.94
10.24
7.86
7.08
4.55
2.53
5.44
5.46
7.89
8.38
9.29
5.46
7.47
66
10.72
Net margin%
24.52
23.25
23.38
23.91
22.91
24.01
23.40
22.63
23.05
20.77
6.09
23.05
23.32
74
29.66
P/E ratio (avg)x
22.61
23.04
24.60
21.42
22.80
23.78
23.58
22.05
21.53
20.55
29.78
22.05
22.70
52
6.897
EV/EBITx
45.86
48.94
51.69
52.80
58.16
66.51
73.57
80.38
80.79
77.68
29.53
77.68
62.33
47
17.94
FCF yield (avg)%
26.37
25.09
23.24
22.32
20.21
17.50
16.56
16.64
17.81
16.93
28.13
16.93
19.01
46
24.44
FCF margin%
5.93
4.55
4.82
2.28
2.00
0.40
0.40
2.81
4.47
4.07
11.21
2.81
3.44
94
0.451
FCF / Net incomex
1.068
1.118
1.129
1.038
1.089
1.136
1.031
1.014
1.063
1.150
0.798
1.063
1.078
19
7.42
ROIC%
32.03
32.05
34.40
34.79
37.39
38.09
37.27
36.65
36.58
34.35
3.14
36.65
35.68
38
20.45
Return on equity%
28.30
29.89
32.40
33.00
35.86
37.08
37.15
35.52
35.69
36.03
11.91
36.03
35.61
92
23.16
Return on assets%
22.53
24.02
25.24
27.49
26.50
27.48
26.03
28.47
28.79
26.90
3.12
27.48
26.70
64
0.17
EPS$
0.25
0.27
0.26
0.24
0.23
0.25
0.26
0.25
0.28
0.26
0.18
2.84%
0.68%
—
5.27
EPS growth%
19.73
19.67
21.05
18.12
17.51
17.25
18.79
19.26
19.14
16.72
13.60
18.79
18.97
91
0.21
Bookvalue per sh$
0.11
0.12
0.11
0.11
0.11
0.12
0.11
0.11
0.11
0.11
0.20
(1.26%)
(0.12%)
—
0.10
FCF per share$
0.20
0.23
0.21
0.22
0.24
0.24
0.27
0.29
0.31
0.30
0.27
4.31%
4.42%
—
0.11
Dividend per sh$
0.06
0.07
0.08
0.09
0.09
0.09
0.08
0.10
0.10
0.10
0.28
2.34%
6.24%
—
17.47
Div yield (avg)%
21.83
19.13
19.25
21.31
18.31
21.26
20.69
21.75
19.06
19.95
21.35
20.69
20.32
68
29.55
Payout ratio%
21.55
21.70
24.50
25.98
28.89
26.24
27.26
26.50
23.59
23.73
5.93
26.24
25.24
53
1.556
Shares (diluted)B
2.232
2.208
2.502
2.730
2.820
3.226
3.115
3.186
3.216
3.592
1.513
4.96%
6.25%
62
9.10
Buyback yield%
15.35
18.02
20.63
21.36
23.07
21.48
22.32
22.18
21.52
21.03
19.36
21.52
21.42
72
0.238
D/E ratiox
1.152
1.101
0.973
1.061
1.040
0.896
0.861
0.944
0.852
0.775
0.590
0.861
0.959
46
0.793
Enterprise value$B
1.066
1.142
1.185
1.247
1.266
1.191
1.362
1.336
1.313
1.323
0.488
0.88%
2.03%
59
1.294
LT debt$B
1.042
1.194
1.178
1.226
1.405
1.423
1.384
1.590
1.833
1.948
0.457
6.75%
6.39%
38
Revenue
$1.787B
2.14%
1.00×
Cost of revenue
$838.5M
1.90%
0.98×
Operating expenses
$437.7M
2.82%
1.07×
Cash and investments
16.14%
Spread over hurdle
90.63%