7.052
Revenue$B
4.885
5.253
5.645
5.991
6.429
6.786
7.233
7.928
8.475
9.045
7.647
7.06%
7.10%
23
24.91
Revenue growth%
14.52
14.18
11.91
9.19
10.68
12.84
15.39
16.63
18.53
21.18
7.48
16.63
14.35
86
26.57
Gross margin%
8.77
9.02
8.39
7.91
8.93
8.39
8.60
8.52
8.45
9.15
9.28
8.52
8.56
53
14.02
Operating margin%
27.82
29.53
31.75
31.71
33.05
32.78
33.61
36.33
36.52
35.58
29.27
35.58
32.91
62
8.91
Net margin%
23.65
25.09
26.06
23.66
23.48
24.52
21.99
23.30
23.34
22.03
5.99
23.30
23.57
73
20.21
P/E ratio (avg)x
39.83
43.03
40.25
39.35
35.50
33.76
30.04
28.52
25.99
23.53
8.917
28.52
34.63
68
7.087
EV/EBITx
36.57
34.81
32.27
30.15
34.30
37.42
37.02
36.47
40.24
40.24
19.06
37.42
36.52
93
27.27
FCF yield (avg)%
24.66
25.44
23.56
23.54
21.36
21.13
18.69
17.49
18.72
21.48
14.91
18.72
21.42
29
22.05
FCF margin%
1.85
0.40
1.19
0.40
0.40
0.65
2.10
2.62
2.30
2.53
21.90
2.30
1.52
68
0.867
FCF / Net incomex
0.159
0.150
0.175
0.177
0.192
0.210
0.196
0.228
0.249
0.243
0.148
0.228
0.194
64
12.05
ROIC%
8.85
8.80
11.36
12.89
14.09
12.74
11.30
9.14
7.44
9.59
12.15
9.59
10.45
59
18.71
Return on equity%
23.86
21.40
20.27
18.64
17.16
17.51
19.60
18.43
20.07
22.12
17.74
19.60
19.84
42
10.35
Return on assets%
20.74
20.43
21.05
22.99
23.51
20.97
20.16
18.41
18.79
19.49
21.27
19.49
20.58
50
1.79
EPS$
4.94
4.41
4.51
4.93
5.18
5.34
4.75
4.85
4.61
4.47
1.98
(2.90%)
(1.72%)
—
11.03
EPS growth%
24.42
24.42
26.71
26.53
24.64
22.94
23.12
21.52
23.54
24.89
4.73
23.12
24.42
90
0.97
Bookvalue per sh$
3.45
3.55
3.38
3.56
3.76
3.90
4.11
4.64
5.02
5.46
5.28
7.74%
4.47%
—
2.65
FCF per share$
3.92
3.80
4.11
4.32
4.12
4.03
4.05
3.65
3.55
3.53
1.24
(3.01%)
(0.92%)
—
2.35
Dividend per sh$
1.67
1.50
1.59
1.52
1.66
1.45
1.58
1.75
1.55
1.41
2.40
(3.12%)
(2.66%)
—
27.48
Div yield (avg)%
5.10
7.04
7.38
10.24
11.15
13.24
10.70
8.72
10.55
8.16
19.51
10.55
9.48
36
9.26
Payout ratio%
26.85
25.69
24.91
26.80
28.82
29.49
30.99
28.17
29.24
28.40
27.18
29.24
28.28
35
220.4
Shares (diluted)M
218.7
207.7
203.5
185.4
187.7
190.1
217.8
200.8
198.8
202.3
225.3
1.51%
(1.06%)
67
5.64
Buyback yield%
23.01
20.97
18.14
15.48
15.65
13.32
13.76
12.61
12.47
12.54
9.18
12.61
14.62
76
1.228
D/E ratiox
0.697
0.706
0.767
0.700
0.665
0.643
0.665
0.643
0.625
0.605
1.735
0.643
0.665
88
5.521
Enterprise value$B
5.953
6.465
5.993
5.760
6.247
5.406
4.652
4.589
4.931
5.068
5.624
(4.10%)
(1.58%)
59
6.018
LT debt$B
12.94
13.22
15.72
15.70
16.13
17.27
19.83
22.66
22.55
24.56
8.685
8.77%
8.32%
22
Revenue
$9.045B
7.10%
1.00×
Cost of revenue
$4.925B
6.88%
0.98×
Operating expenses
$1.544B
7.15%
1.00×
Goodwill & intangibles
16.46%
Property and equipment
14.73%