1.784
Revenue$B
1.166
1.252
1.331
1.459
1.593
1.740
1.878
2.070
2.237
2.432
1.873
8.82%
8.60%
17
8.67
Revenue growth%
24.73
26.32
26.03
26.06
23.91
24.16
26.90
25.44
25.12
22.26
18.99
25.12
25.28
73
24.99
Gross margin%
33.24
34.68
37.35
38.75
36.57
35.18
36.06
38.89
41.29
40.15
15.47
38.89
36.96
58
19.72
Operating margin%
18.96
21.95
19.34
17.11
19.90
19.15
19.77
17.23
16.90
15.54
18.90
17.23
19.06
35
29.51
Net margin%
14.26
14.03
14.20
14.37
14.54
14.41
13.98
14.65
13.32
15.97
12.12
14.41
14.32
82
8.045
P/E ratio (avg)x
26.03
24.45
25.68
28.12
30.54
31.41
32.30
31.70
34.71
36.62
20.01
32.30
30.98
14
17.98
EV/EBITx
31.32
30.98
32.32
32.26
32.25
37.96
38.52
44.11
47.72
48.21
13.85
44.11
35.14
79
5.84
FCF yield (avg)%
26.88
29.41
28.88
26.06
26.44
26.55
27.50
27.16
28.00
26.36
9.77
27.16
27.02
23
13.13
FCF margin%
24.04
25.66
28.41
29.11
28.19
29.38
27.88
26.09
29.05
28.22
29.14
28.22
28.21
19
0.975
FCF / Net incomex
1.061
1.110
1.041
1.022
1.148
1.249
1.233
1.280
1.226
1.362
0.840
1.249
1.187
15
12.66
ROIC%
22.58
23.81
23.91
25.47
26.89
28.92
26.07
24.81
24.14
21.36
15.89
24.81
24.48
37
12.22
Return on equity%
23.42
22.23
24.38
21.95
20.87
17.90
18.49
17.90
17.49
16.43
15.79
17.90
19.68
7
10.12
Return on assets%
25.72
25.65
26.21
24.56
26.92
24.67
22.13
19.74
17.37
15.00
29.58
19.74
24.62
46
0.31
EPS$
0.31
0.37
0.40
0.39
0.39
0.39
0.42
0.49
0.52
0.57
0.33
8.09%
6.54%
—
7.43
EPS growth%
23.13
22.49
22.06
20.85
20.53
19.63
17.07
14.73
14.66
15.82
26.43
15.82
20.08
66
0.48
Bookvalue per sh$
0.44
0.42
0.47
0.51
0.53
0.48
0.49
0.52
0.49
0.51
0.22
(0.81%)
2.43%
—
0.20
FCF per share$
0.93
0.93
0.85
0.78
0.78
0.79
0.84
0.80
0.80
0.89
0.40
2.76%
0.73%
—
0.52
Dividend per sh$
0.79
0.90
0.98
1.16
1.30
1.52
1.67
1.85
1.97
2.17
0.71
10.83%
12.31%
—
21.13
Div yield (avg)%
4.18
5.85
4.18
5.91
5.96
3.52
6.26
6.14
6.87
9.15
14.45
6.26
5.94
31
20.86
Payout ratio%
11.47
10.20
9.91
8.28
8.69
10.92
9.32
7.81
8.80
8.98
7.57
8.98
9.15
92
1.035
Shares (diluted)B
0.734
0.692
0.659
0.558
0.535
0.488
0.463
0.440
0.458
0.468
1.056
(2.61%)
(5.11%)
81
2.27
Buyback yield%
9.61
12.56
11.62
9.38
11.74
13.59
15.04
13.88
12.73
15.65
11.72
13.88
12.64
11
0.167
D/E ratiox
0.485
0.551
0.570
0.575
0.601
0.547
0.511
0.500
0.521
0.548
1.543
0.521
0.547
74
0.194
Enterprise value$B
2.940
2.913
2.830
2.751
2.557
2.806
2.927
3.161
3.029
2.884
2.539
2.43%
0.08%
81
1.464
LT debt$B
2.163
2.110
2.501
2.867
3.309
3.514
4.009
4.570
5.249
5.217
0.545
9.54%
11.16%
52
Revenue
$2.432B
8.60%
1.00×
Cost of revenue
$1.702B
8.60%
1.00×
Operating expenses
$398.8M
7.91%
0.94×
Property and equipment
18.79%
Cash and investments
16.43%
Spread over hurdle
(8.27%)