1.996
Revenue$B
3.166
3.113
3.126
3.136
3.113
3.070
3.028
2.968
2.950
2.970
2.100
(0.94%)
(0.75%)
48
27.82
Revenue growth%
19.98
17.23
14.59
15.62
17.55
14.74
16.13
16.84
16.03
14.83
29.90
16.03
16.08
83
27.88
Gross margin%
18.49
15.78
12.93
15.67
14.97
13.47
11.50
12.15
14.94
15.71
15.63
13.47
14.95
33
20.43
Operating margin%
14.91
13.50
10.64
13.13
14.08
15.18
12.27
15.15
14.12
16.93
29.06
15.15
14.10
30
3.51
Net margin%
31.62
30.85
27.96
29.94
28.37
27.07
27.36
24.37
24.59
26.95
24.81
26.95
27.66
93
13.89
P/E ratio (avg)x
27.05
25.94
25.46
27.24
27.56
27.65
29.82
33.94
33.40
32.94
18.52
32.94
27.60
92
28.53
EV/EBITx
38.91
42.73
43.63
49.91
53.72
56.90
58.01
68.10
79.96
83.55
13.14
68.10
55.31
28
13.40
FCF yield (avg)%
25.37
28.26
26.66
27.72
29.45
26.99
28.83
30.42
27.92
27.35
13.14
27.92
27.82
25
8.12
FCF margin%
9.81
8.84
11.36
9.68
9.21
11.32
9.95
10.01
9.37
10.70
28.16
10.01
9.88
68
0.557
FCF / Net incomex
0.839
0.944
1.080
1.120
1.186
1.323
1.274
1.231
1.329
1.284
1.370
1.284
1.208
24
4.73
ROIC%
26.98
28.44
26.51
27.66
29.73
28.59
25.97
25.06
24.76
26.07
2.91
25.97
26.74
60
15.84
Return on equity%
14.47
11.99
12.48
14.79
12.21
14.10
15.76
13.52
14.17
11.67
29.25
14.10
13.81
21
17.67
Return on assets%
3.63
2.95
0.76
1.92
0.40
0.40
0.40
1.10
1.69
1.87
6.93
1.10
1.39
88
0.22
EPS$
0.34
0.34
0.33
0.36
0.42
0.48
0.49
0.50
0.60
0.70
0.24
10.75%
8.24%
—
2.94
EPS growth%
11.28
9.28
11.69
12.36
14.91
17.69
16.57
18.53
21.41
23.61
4.05
18.53
15.74
65
0.08
Bookvalue per sh$
0.36
0.36
0.39
0.39
0.39
0.35
0.32
0.35
0.37
0.34
0.34
(2.46%)
(0.99%)
—
0.38
FCF per share$
0.22
0.21
0.23
0.21
0.21
0.19
0.17
0.18
0.15
0.14
0.43
(8.08%)
(3.92%)
—
0.35
Dividend per sh$
0.43
0.42
0.38
0.35
0.37
0.40
0.38
0.33
0.35
0.35
0.09
(1.05%)
(1.35%)
—
28.15
Div yield (avg)%
24.36
27.21
25.64
26.43
24.46
26.98
24.20
24.25
25.57
23.44
3.93
24.25
25.01
54
29.80
Payout ratio%
4.45
7.21
8.10
5.62
8.20
7.48
7.00
6.03
7.82
10.20
2.94
7.48
7.35
62
1.934
Shares (diluted)B
2.698
3.116
3.632
4.157
4.368
5.011
5.281
5.865
6.711
6.877
1.939
9.50%
10.83%
37
21.71
Buyback yield%
21.47
22.68
20.70
18.22
15.42
13.67
16.47
15.29
14.16
13.79
19.89
14.16
15.95
73
0.675
D/E ratiox
2.179
2.472
2.446
2.747
2.575
2.607
2.643
2.590
2.824
2.803
0.272
2.643
2.599
60
2.238
Enterprise value$B
3.916
3.750
3.855
4.004
4.432
4.518
4.853
4.489
4.515
4.696
0.556
1.16%
2.94%
78
1.115
LT debt$B
0.215
0.203
0.176
0.166
0.175
0.181
0.190
0.177
0.155
0.136
2.870
(4.91%)
(5.12%)
75
Revenue
$2.970B
(0.75%)
1.00×
Cost of revenue
$1.786B
(0.68%)
1.01×
Operating expenses
$732.2M
(0.74%)
1.00×
Goodwill & intangibles
17.50%
Property and equipment
15.45%
Spread over hurdle
(0.71%)