0.158
Revenue$B
0.759
0.808
0.871
0.954
1.025
1.114
1.196
1.286
1.348
1.470
0.162
7.47%
7.78%
15
29.22
Revenue growth%
10.58
12.45
12.03
12.76
15.27
16.67
17.97
15.39
13.40
15.07
21.78
15.39
14.24
9
21.43
Gross margin%
1.25
2.62
3.91
6.11
5.69
3.89
2.61
3.33
4.43
7.06
25.47
3.89
3.90
72
11.09
Operating margin%
5.85
6.05
8.08
9.28
7.15
7.35
6.24
8.17
8.83
8.37
19.40
8.17
7.71
68
22.76
Net margin%
8.48
7.56
4.60
4.68
5.59
4.49
5.22
5.22
8.15
7.83
22.32
5.22
5.41
28
21.79
P/E ratio (avg)x
18.83
21.36
23.86
22.50
22.27
21.12
21.49
20.81
21.55
23.06
22.09
21.49
21.52
66
27.17
EV/EBITx
16.14
18.68
20.90
22.78
23.82
27.95
29.98
30.41
30.43
34.01
7.870
30.41
25.89
56
4.07
FCF yield (avg)%
33.15
31.29
31.40
33.43
32.48
30.44
32.59
31.94
31.13
31.65
6.07
31.65
31.79
5
18.96
FCF margin%
3.19
0.40
0.40
0.40
1.45
0.40
0.90
2.44
3.66
3.87
12.82
2.44
1.18
89
0.632
FCF / Net incomex
1.067
0.904
0.971
0.930
0.803
0.835
0.830
0.878
0.947
0.878
0.691
0.878
0.891
9
20.88
ROIC%
26.19
27.97
25.57
26.34
23.87
22.22
19.45
19.59
17.23
16.36
3.87
19.45
23.04
23
2.54
Return on equity%
11.23
9.46
11.32
13.52
11.25
13.49
13.71
15.84
14.73
13.67
16.30
13.71
13.50
23
12.62
Return on assets%
13.67
16.09
15.91
13.39
12.66
10.32
9.57
8.23
8.96
9.65
25.96
9.57
11.49
61
1.87
EPS$
1.79
1.89
2.11
2.42
2.45
2.59
2.86
3.16
3.07
2.98
1.98
3.96%
5.07%
—
19.64
EPS growth%
23.69
24.45
26.24
25.99
26.17
28.06
29.86
27.53
26.78
25.79
24.95
27.53
26.21
87
1.82
Bookvalue per sh$
2.16
2.44
2.61
2.46
2.21
2.12
1.92
2.09
1.95
2.14
0.92
(0.61%)
1.11%
—
0.83
FCF per share$
0.93
0.87
0.77
0.84
0.82
0.77
0.77
0.71
0.65
0.68
0.89
(3.88%)
(2.67%)
—
0.68
Dividend per sh$
0.49
0.50
0.58
0.64
0.66
0.71
0.67
0.64
0.74
0.86
1.27
5.21%
5.57%
—
16.96
Div yield (avg)%
18.93
16.08
17.19
17.60
14.95
17.54
17.82
17.73
18.54
20.59
6.81
17.82
17.67
13
9.07
Payout ratio%
14.75
13.57
10.89
11.66
13.96
15.26
18.23
15.73
18.24
17.26
10.78
17.26
15.00
29
482.4
Shares (diluted)M
395.1
386.4
351.3
357.4
330.6
333.4
376.3
378.4
361.9
326.0
487.0
(0.28%)
(1.04%)
9
14.49
Buyback yield%
1.64
0.40
1.38
0.92
0.41
1.38
2.76
3.73
1.47
0.40
3.84
1.47
1.38
41
0.551
D/E ratiox
1.029
0.885
0.951
1.014
0.921
0.921
0.956
0.864
0.813
0.713
0.378
0.864
0.921
59
1.225
Enterprise value$B
0.504
0.553
0.568
0.669
0.771
0.813
0.886
1.035
1.012
1.010
1.272
5.54%
6.83%
38
0.203
LT debt$B
1.274
1.490
1.450
1.620
1.870
2.173
2.208
2.615
2.814
2.829
0.720
8.63%
8.41%
45
Revenue
$1.470B
7.78%
1.00×
Cost of revenue
$965.1M
7.87%
1.01×
Operating expenses
$312.4M
7.46%
0.97×
Property and equipment
17.41%
Spread over hurdle
(7.98%)