1.174
Revenue$B
0.543
0.597
0.649
0.699
0.758
0.834
0.894
0.966
1.021
1.106
1.274
7.84%
8.00%
56
28.83
Revenue growth%
17.92
17.49
14.81
14.24
16.70
19.43
21.81
19.13
18.10
19.06
21.03
19.13
18.01
57
8.78
Gross margin%
32.75
30.04
32.47
32.62
32.49
30.31
29.90
28.61
30.65
33.00
15.25
30.31
31.56
29
25.60
Operating margin%
26.35
24.69
24.98
25.57
23.07
20.77
20.52
23.50
24.21
25.04
2.65
23.50
24.45
12
20.13
Net margin%
18.74
19.75
22.68
25.04
23.21
23.60
24.36
26.91
29.52
26.75
5.14
26.75
23.98
95
22.94
P/E ratio (avg)x
8.938
8.307
8.568
8.095
6.982
6.322
6.892
6.918
7.432
7.983
6.844
6.918
7.707
11
12.47
EV/EBITx
28.75
31.29
32.98
36.57
41.24
39.05
43.55
48.49
51.26
57.53
24.79
48.49
40.15
28
16.49
FCF yield (avg)%
12.61
14.29
12.56
10.84
9.15
10.23
12.49
11.70
9.08
6.08
28.78
10.23
11.27
78
9.79
FCF margin%
17.41
17.27
19.88
18.22
18.98
20.74
22.59
23.21
24.22
23.47
24.42
23.21
20.31
31
0.936
FCF / Net incomex
3.157
3.725
3.941
4.139
4.110
4.232
4.415
4.703
5.136
5.123
1.024
4.703
4.185
38
13.36
ROIC%
10.14
9.10
6.55
5.84
8.59
9.67
7.69
5.68
6.80
8.68
21.68
7.69
8.14
78
7.27
Return on equity%
19.46
20.23
22.38
24.05
22.33
20.16
19.64
22.11
21.93
19.54
16.10
20.16
21.08
23
11.82
Return on assets%
6.43
3.77
5.83
3.85
3.73
5.42
3.22
0.68
2.49
0.83
28.87
2.49
3.75
28
1.51
EPS$
1.19
1.20
1.31
1.33
1.47
1.58
1.74
1.59
1.65
1.77
1.58
3.73%
4.58%
—
4.13
EPS growth%
26.12
27.36
26.34
28.74
29.26
28.29
25.55
27.79
27.57
30.23
23.27
27.79
27.68
44
0.56
Bookvalue per sh$
2.99
3.18
3.47
3.45
3.53
3.46
3.74
3.96
4.13
4.82
1.18
6.46%
6.01%
—
0.52
FCF per share$
1.68
1.79
1.72
1.56
1.67
1.70
1.76
1.82
1.67
1.51
0.53
(2.02%)
(1.95%)
—
0.86
Dividend per sh$
1.72
1.94
1.87
1.73
1.75
1.77
1.66
1.86
1.91
1.91
1.07
1.69%
0.97%
—
9.02
Div yield (avg)%
13.45
14.27
14.80
12.99
12.60
9.72
11.88
12.44
9.63
11.60
7.22
11.60
12.52
15
19.28
Payout ratio%
8.60
6.19
3.46
2.60
0.94
2.31
0.40
0.40
1.05
0.40
12.74
0.40
1.68
24
206.0
Shares (diluted)M
248.2
219.6
221.4
196.9
177.8
189.8
202.6
210.9
208.7
212.5
205.0
3.63%
(0.81%)
77
2.74
Buyback yield%
10.79
8.00
5.02
4.51
4.40
6.54
4.77
2.73
3.11
2.27
28.27
3.11
4.64
65
0.917
D/E ratiox
1.248
1.372
1.451
1.709
1.612
1.545
1.499
1.547
1.564
1.544
0.267
1.545
1.545
19
0.392
Enterprise value$B
0.766
0.735
0.707
0.781
0.864
1.021
1.080
1.114
1.260
1.340
0.384
9.16%
5.83%
90
0.613
LT debt$B
1.266
1.345
1.270
1.348
1.296
1.424
1.405
1.486
1.579
1.758
0.111
6.29%
3.36%
65
Revenue
$1.106B
8.00%
1.00×
Cost of revenue
$551.8M
8.16%
1.02×
Operating expenses
$212.2M
8.00%
1.00×
Property and equipment
18.80%