1.791
Revenue$B
1.356
1.419
1.463
1.518
1.581
1.670
1.705
1.752
1.791
1.888
1.886
3.61%
3.73%
73
24.39
Revenue growth%
20.80
19.71
22.55
19.85
18.13
17.02
18.52
16.01
16.92
14.74
26.33
16.92
18.33
88
10.46
Gross margin%
2.60
1.20
1.02
3.41
2.97
4.36
6.03
5.39
2.66
0.52
15.85
4.36
2.82
38
29.60
Operating margin%
4.34
5.66
8.10
10.19
10.62
9.77
8.66
10.51
11.89
14.14
2.84
10.51
9.98
37
27.65
Net margin%
5.53
5.72
4.22
2.16
2.00
0.81
2.28
4.01
1.07
1.85
6.35
1.85
2.22
91
11.61
P/E ratio (avg)x
34.50
37.51
40.46
43.60
47.56
44.71
39.65
38.97
39.17
41.22
22.09
39.65
40.05
17
6.137
EV/EBITx
8.153
7.910
7.504
6.410
6.393
5.679
5.841
5.894
6.156
5.928
33.71
5.894
6.275
69
10.77
FCF yield (avg)%
8.52
5.86
3.67
1.72
3.41
1.17
0.48
0.40
0.40
1.71
5.23
0.48
1.71
6
26.47
FCF margin%
18.63
19.15
17.69
15.00
14.46
14.96
13.95
14.92
17.10
16.51
7.42
14.96
15.76
6
0.784
FCF / Net incomex
0.585
0.558
0.508
0.482
0.441
0.433
0.479
0.505
0.551
0.588
1.250
0.505
0.507
55
4.67
ROIC%
15.27
16.06
17.93
20.67
18.39
18.57
17.09
16.14
16.59
15.96
5.15
16.59
16.84
55
16.92
Return on equity%
19.42
20.04
18.36
15.99
18.47
19.74
20.71
21.72
21.11
19.35
7.51
20.71
19.58
43
11.23
Return on assets%
29.77
27.07
26.65
29.47
27.88
27.08
28.47
29.18
28.48
28.54
28.37
28.48
28.48
69
1.04
EPS$
1.25
1.39
1.33
1.35
1.28
1.14
1.05
0.98
1.03
0.95
1.11
(5.86%)
(2.08%)
—
25.50
EPS growth%
10.15
11.11
11.98
13.37
10.70
8.64
8.52
5.62
6.26
5.53
18.43
6.26
9.39
16
1.73
Bookvalue per sh$
1.55
1.79
1.97
1.94
2.21
2.27
2.42
2.77
3.20
3.18
1.27
7.48%
7.66%
—
0.74
FCF per share$
0.73
0.87
0.89
0.99
1.05
1.09
1.18
1.36
1.36
1.55
2.12
8.04%
8.44%
—
1.57
Dividend per sh$
0.99
1.18
1.43
1.70
1.83
2.20
2.64
2.84
3.46
3.85
0.42
16.09%
16.65%
—
17.64
Div yield (avg)%
17.13
19.55
21.61
24.41
24.80
26.00
26.69
28.45
27.76
27.11
13.02
27.11
25.40
37
8.62
Payout ratio%
4.32
3.68
4.20
6.10
4.53
6.22
7.26
5.49
4.57
5.05
4.12
5.49
4.81
60
1.067
Shares (diluted)B
1.858
1.757
1.794
1.858
1.947
2.137
2.056
2.189
2.421
2.472
1.117
4.90%
4.26%
60
7.05
Buyback yield%
16.42
18.12
15.38
13.10
13.30
15.35
16.55
14.50
13.14
14.05
10.53
14.50
14.92
53
1.021
D/E ratiox
2.466
2.689
3.022
3.624
3.774
4.061
4.044
4.717
4.721
5.458
0.300
4.717
3.909
22
1.015
Enterprise value$B
1.187
1.323
1.299
1.277
1.326
1.342
1.331
1.295
1.244
1.123
1.985
(3.26%)
0.30%
5
2.150
LT debt$B
2.731
3.219
3.120
3.302
3.548
3.447
3.860
3.900
3.866
3.983
1.824
2.34%
3.82%
45
Revenue
$1.888B
3.73%
1.00×
Cost of revenue
$1.197B
3.27%
0.96×
Operating expenses
$207.3M
4.86%
1.11×
Property and equipment
20.12%
Goodwill & intangibles
19.43%
Spread over hurdle
(2.74%)